| Revenue | DKK 1,8M | +18% |
| EBITDA | DKK 163K | -24% |
| Net profit | DKK 16K | -94% |
| Total assets | DKK 2,5M | +2% |
| Equity | DKK 1,9M | +1% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.450 | 1.963 | 2.147 | 2.053 | 1.671 | 1.631 | 1.702 | 1.873 | 1.603 | 1.382 | 1.511 | 1.790 |
| Staff expenses | -2.327 | -2.008 | -1.894 | -1.952 | -1.762 | -1.399 | -1.700 | -1.497 | -1.370 | -1.266 | -1.291 | -1.627 |
| EBITDA | 123 | -45 | 253 | 101 | -91 | 232 | 1 | 376 | 224 | 96 | 215 | 163 |
| Depreciation & amort. | -0 | -0 | -13 | -13 | -29 | -26 | -23 | -13 | -13 | -0 | -0 | -0 |
| EBIT | 123 | -45 | 239 | 88 | -120 | 206 | -22 | 364 | 212 | 96 | 215 | 163 |
| Net financials | 7 | 1 | 24 | 92 | -20 | 108 | 152 | 549 | -455 | 365 | 136 | -142 |
| Profit before tax | 130 | -44 | 263 | 180 | -139 | 315 | 130 | 913 | -243 | 461 | 350 | 21 |
| Tax | 36 | -6 | 57 | 40 | -27 | 67 | 29 | 201 | -53 | 100 | 77 | 5 |
| Net profit | 95 | -38 | 206 | 140 | -112 | 247 | 101 | 712 | -190 | 361 | 273 | 16 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 652 | 707 | 960 | 1.158 | 877 | 1.107 | 1.530 | 2.683 | 1.866 | 2.350 | 2.419 | 2.458 |
| Equity | 175 | 136 | 342 | 482 | 370 | 618 | 719 | 1.431 | 1.241 | 1.602 | 1.875 | 1.892 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 92 | 260 | 189 | 248 | 195 | 123 |
| Short-term debt | 477 | 571 | 617 | 675 | 507 | 490 | 719 | 992 | 436 | 499 | 348 | 444 |
| Total debt | 477 | 571 | 617 | 675 | 507 | 490 | 811 | 1.252 | 625 | 747 | 543 | 567 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|