| Revenue | DKK 5,7M | +6% |
| EBITDA | DKK 1M | +106% |
| Net profit | DKK 667K | +35% |
| Total assets | DKK 3M | +3% |
| Equity | DKK 1,2M | +58% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 369 | 1.235 | 1.254 | 1.880 | 1.509 | 1.929 | 3.106 | 3.493 | 3.102 | 4.174 | 5.359 | 5.657 |
| Staff expenses | -232 | -1.261 | -1.016 | -1.396 | -1.513 | -1.801 | -2.479 | -3.111 | -2.931 | -3.662 | -4.863 | -4.560 |
| EBITDA | 137 | -26 | 237 | 483 | -4 | 128 | 628 | 382 | 167 | 491 | 497 | 1.023 |
| Depreciation & amort. | -12 | -61 | -82 | -93 | -98 | -93 | -113 | -59 | -62 | -58 | -82 | -58 |
| EBIT | 125 | -87 | 155 | 390 | -102 | 35 | 514 | 323 | 105 | 433 | 415 | 964 |
| Net financials | -23 | -68 | -31 | -19 | -35 | -49 | -45 | -1 | 96 | -65 | 132 | -87 |
| Profit before tax | 102 | -66 | 124 | 371 | -137 | -14 | 469 | 322 | 201 | 368 | 547 | 877 |
| Tax | 26 | 44 | -14 | 138 | -23 | 7 | 109 | 73 | 25 | 99 | 54 | 210 |
| Net profit | 76 | -110 | 137 | 233 | -114 | -21 | 360 | 249 | 176 | 269 | 493 | 667 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 205 | 1.013 | 636 | 1.048 | 972 | 822 | 1.402 | 1.765 | 2.109 | 1.577 | 2.937 | 3.030 |
| Equity | 79 | -31 | 106 | 339 | 226 | 205 | 457 | 485 | 435 | 475 | 732 | 1.155 |
| Long-term debt | 0 | 196 | 148 | 100 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 123 | 848 | 383 | 606 | 696 | 617 | 945 | 1.276 | 1.674 | 1.102 | 2.205 | 1.874 |
| Total debt | 123 | 1.044 | 530 | 705 | 745 | 617 | 945 | 1.276 | 1.674 | 1.102 | 2.205 | 1.874 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|