| Revenue | DKK 3,5M | +49% |
| EBITDA | DKK 2M | +3652% |
| Net profit | DKK 1,5M | +1895% |
| Total assets | DKK 6,5M | +17% |
| Equity | DKK 3,4M | +1% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 195 | 826 | 210 | -199 | 1.177 | 1.396 | 1.980 | 369 | 1.383 | 6.078 | 2.327 | 3.476 |
| Staff expenses | -132 | -387 | -302 | -479 | -562 | -851 | -800 | -316 | -1.250 | -1.579 | -2.273 | -1.447 |
| EBITDA | 63 | 439 | 124 | -677 | 615 | 544 | 1.180 | 53 | 133 | 4.499 | 54 | 2.029 |
| Depreciation & amort. | -36 | -36 | 108 | -23 | -6 | -12 | -12 | -12 | -12 | -16 | -28 | -52 |
| EBIT | 27 | 403 | 16 | -701 | 609 | 533 | 1.168 | 41 | 122 | 4.483 | 26 | 1.977 |
| Net financials | -38 | -6 | -29 | -7 | -5 | -10 | -9 | -8 | -17 | -67 | -19 | -64 |
| Profit before tax | -11 | 397 | -13 | -708 | 603 | 522 | 1.159 | 33 | 104 | 4.416 | 6 | 1.914 |
| Tax | 1 | 86 | -2 | -170 | 134 | 121 | 269 | 10 | 19 | 955 | -68 | 434 |
| Net profit | -11 | 311 | -11 | -538 | 469 | 402 | 890 | 23 | 86 | 3.461 | 74 | 1.480 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.015 | 1.610 | 738 | 2.481 | 2.484 | 3.481 | 3.788 | 4.516 | 3.967 | 8.164 | 5.555 | 6.477 |
| Equity | 69 | 380 | 369 | -170 | 247 | 649 | 1.539 | 1.406 | 1.247 | 4.708 | 3.397 | 3.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.946 | 1.230 | 370 | 2.650 | 2.237 | 2.832 | 2.249 | 3.109 | 2.720 | 3.455 | 2.157 | 3.049 |
| Total debt | 2.946 | 1.230 | 370 | 2.650 | 2.237 | 2.832 | 2.249 | 3.109 | 2.720 | 3.455 | 2.157 | 3.049 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|