| Revenue | DKK 528K | -16% |
| EBITDA | DKK -21K | -124% |
| Net profit | DKK 50K | -46% |
| Total assets | DKK 2M | +5% |
| Equity | DKK 1,5M | -1% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.302 | 245 | 661 | 663 | 644 | 572 | 651 | 831 | 709 | 739 | 732 | 625 | 528 |
| Staff expenses | -167 | -204 | -327 | -327 | -385 | -475 | -449 | -420 | -540 | -535 | -531 | -538 | -550 |
| EBITDA | 61 | 41 | 334 | 153 | 259 | 97 | 202 | 411 | 169 | 204 | 201 | 88 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -12 | -13 | -16 | -19 | -17 | -5 | -0 | -0 | -0 |
| EBIT | 61 | 41 | 334 | 151 | 247 | 84 | 187 | 392 | 152 | 199 | 201 | 88 | -21 |
| Net financials | 4 | 15 | 4 | 7 | 1 | 4 | -2 | -13 | -8 | 13 | 159 | 27 | 68 |
| Profit before tax | 66 | 56 | 338 | 158 | 248 | 88 | 185 | 379 | 144 | 212 | 360 | 114 | 47 |
| Tax | 17 | 14 | 81 | 37 | 57 | 20 | 42 | 85 | 33 | 44 | 46 | 21 | -3 |
| Net profit | 49 | 42 | 257 | 121 | 191 | 68 | 143 | 293 | 111 | 168 | 314 | 93 | 50 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 232 | 448 | 949 | 1.050 | 1.092 | 1.157 | 1.335 | 1.748 | 1.478 | 1.601 | 1.918 | 1.854 | 1.955 |
| Equity | 129 | 171 | 428 | 549 | 689 | 704 | 793 | 1.031 | 1.086 | 1.196 | 1.452 | 1.484 | 1.467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 277 | 521 | 499 | 401 | 452 | 541 | 717 | 392 | 404 | 466 | 370 | 488 |
| Total debt | 279 | 277 | 521 | 499 | 401 | 452 | 541 | 717 | 392 | 404 | 466 | 370 | 488 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|