| Revenue | DKK 1,4M | +270% |
| EBITDA | DKK -24K | -166% |
| Net profit | DKK 105K | +37% |
| Total assets | DKK 5,7M | +26% |
| Equity | DKK 3,2M | +0% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 771 | 1.261 | 1.507 | 1.283 | 1.251 | 922 | 2.120 | 1.609 | 2.018 | 1.650 | 377 | 1.397 |
| Staff expenses | -713 | -758 | -608 | -802 | -811 | -598 | -2.106 | -1.523 | -2.097 | -1.263 | -150 | -666 |
| EBITDA | 59 | 502 | 899 | 481 | 440 | 325 | 13 | -233 | -281 | 173 | 36 | -24 |
| Depreciation & amort. | -174 | -174 | -174 | -147 | -147 | -149 | -146 | -4 | -0 | -0 | -0 | -0 |
| EBIT | -115 | 328 | 725 | 334 | 293 | 175 | -133 | -237 | -281 | 173 | 36 | -24 |
| Net financials | 18 | 82 | 14 | 70 | -4 | -144 | 285 | 308 | 346 | -94 | 114 | 120 |
| Profit before tax | -97 | 411 | 738 | 404 | 288 | 31 | 152 | 72 | 66 | 78 | 78 | 96 |
| Tax | -38 | 99 | 173 | 89 | 64 | 9 | 36 | 16 | 0 | -0 | 1 | -21 |
| Net profit | -59 | 312 | 565 | 314 | 224 | 22 | 116 | 56 | 66 | 78 | 77 | 105 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.670 | 2.884 | 3.668 | 4.150 | 4.342 | 4.202 | 5.052 | 5.249 | 5.693 | 5.931 | 4.548 | 5.743 |
| Equity | 2.221 | 2.484 | 2.999 | 3.263 | 3.384 | 3.302 | 3.309 | 3.249 | 3.319 | 3.284 | 3.255 | 3.241 |
| Long-term debt | 0 | 0 | 0 | 452 | 440 | 428 | 416 | 447 | 434 | 420 | 812 | 957 |
| Short-term debt | 249 | 239 | 548 | 340 | 456 | 441 | 1.324 | 1.550 | 1.941 | 2.227 | 314 | 1.147 |
| Total debt | 249 | 239 | 548 | 793 | 896 | 869 | 1.740 | 1.997 | 2.375 | 2.647 | 1.126 | 2.104 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|