| Revenue | DKK 587K | -37% |
| EBITDA | DKK 201K | -66% |
| Net profit | DKK 510K | -17% |
| Total assets | DKK 4M | +12% |
| Equity | DKK 3,7M | +16% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 681 | 316 | 664 | 837 | 1.059 | 458 | 499 | 411 | 650 | 1.347 | 824 | 937 | 587 |
| Staff expenses | -116 | -126 | -180 | -177 | -228 | -290 | -162 | -127 | -147 | -426 | -388 | -352 | -386 |
| EBITDA | 565 | 190 | 484 | 660 | 831 | 168 | 336 | 284 | 503 | 921 | 436 | 584 | 201 |
| Depreciation & amort. | -0 | -24 | -35 | -38 | -47 | -58 | -206 | -231 | -248 | -240 | -232 | -88 | -55 |
| EBIT | 565 | 166 | 449 | 621 | 784 | 110 | 131 | 53 | 255 | 681 | 204 | 497 | 146 |
| Net financials | -0 | -1 | -2 | -4 | -10 | -9 | -21 | 350 | -290 | -766 | 159 | 301 | 513 |
| Profit before tax | 565 | 165 | 447 | 618 | 774 | 100 | 110 | 403 | -35 | -85 | 363 | 798 | 658 |
| Tax | 147 | 40 | 107 | 136 | 171 | 23 | 27 | 89 | -6 | -18 | 87 | 181 | 149 |
| Net profit | 418 | 125 | 340 | 482 | 603 | 77 | 83 | 314 | -29 | -68 | 276 | 617 | 510 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.414 | 1.202 | 2.107 | 2.510 | 2.432 | 2.407 | 2.348 | 2.776 | 2.727 | 2.625 | 2.932 | 3.602 | 4.029 |
| Equity | 498 | 525 | 865 | 1.346 | 1.949 | 2.027 | 2.110 | 2.423 | 2.338 | 2.270 | 2.546 | 3.162 | 3.672 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 912 | 674 | 1.236 | 1.158 | 478 | 380 | 239 | 353 | 390 | 355 | 387 | 440 | 357 |
| Total debt | 912 | 674 | 1.236 | 1.158 | 478 | 380 | 239 | 353 | 390 | 355 | 387 | 440 | 357 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|