| Revenue | DKK 1M | +15% |
| EBITDA | DKK 334K | +40% |
| Net profit | DKK 193K | -5% |
| Total assets | DKK 1,3M | +0% |
| Equity | DKK 956K | +12% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118 | 191 | 116 | 166 | 200 | 180 | 179 | 260 | 623 | 728 | 897 | 1.031 |
| Staff expenses | -83 | -28 | -29 | -35 | -88 | -63 | -9 | -53 | -458 | -569 | -658 | -697 |
| EBITDA | 35 | 162 | 88 | 131 | 112 | 117 | 170 | 207 | 166 | 159 | 238 | 334 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 35 | 162 | 88 | 131 | 112 | 117 | 170 | 207 | 166 | 159 | 238 | 334 |
| Net financials | -8 | -5 | -4 | -31 | -54 | -50 | 74 | 81 | 113 | 45 | 17 | -80 |
| Profit before tax | 27 | 157 | 83 | 99 | 58 | 67 | 243 | 289 | 279 | 204 | 255 | 254 |
| Tax | 7 | 39 | 19 | 23 | 14 | 16 | 54 | 65 | 30 | 51 | 53 | 61 |
| Net profit | 20 | 118 | 65 | 76 | 44 | 51 | 189 | 223 | 249 | 153 | 202 | 193 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 308 | 326 | 336 | 594 | 601 | 608 | 740 | 852 | 925 | 971 | 1.289 | 1.286 |
| Equity | 100 | 198 | 223 | 259 | 239 | 290 | 480 | 593 | 679 | 768 | 853 | 956 |
| Long-term debt | 7 | 39 | 19 | 23 | 13 | 15 | 54 | 65 | 30 | 49 | 59 | 59 |
| Short-term debt | 201 | 88 | 95 | 313 | 348 | 303 | 206 | 194 | 216 | 154 | 378 | 271 |
| Total debt | 208 | 127 | 113 | 335 | 362 | 318 | 260 | 259 | 246 | 203 | 437 | 331 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|