| Revenue | DKK 6,2M | -2% |
| EBITDA | DKK 756K | -49% |
| Net profit | DKK 364K | -60% |
| Total assets | DKK 3M | -9% |
| Equity | DKK 834K | +77% |
| Employees | 16 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 344 | 842 | 644 | 1.138 | 2.532 | 3.076 | 4.107 | 4.191 | 4.546 | 4.986 | 4.840 | 6.387 | 6.242 |
| Staff expenses | -309 | -1.161 | -449 | -992 | -2.436 | -3.409 | -3.634 | -3.467 | -4.187 | -4.464 | -5.062 | -4.913 | -5.486 |
| EBITDA | 34 | -319 | 195 | 146 | 75 | -333 | 473 | 724 | 359 | 522 | -222 | 1.474 | 756 |
| Depreciation & amort. | 13 | 82 | 49 | 31 | -20 | -190 | -196 | -241 | -162 | -248 | -250 | -167 | -189 |
| EBIT | 21 | -401 | 146 | 115 | 56 | -522 | 277 | 483 | 197 | 274 | -472 | 1.307 | 568 |
| Net financials | -18 | -56 | -50 | -50 | -53 | -107 | -136 | -110 | -59 | -74 | -120 | -121 | -94 |
| Profit before tax | 3 | -457 | 97 | 65 | 2 | -630 | 141 | 373 | 138 | 200 | -592 | 1.186 | 474 |
| Tax | 3 | -97 | 22 | 18 | 2 | -135 | 33 | 90 | 32 | 47 | -145 | 286 | 110 |
| Net profit | 0 | -360 | 75 | 47 | 1 | -495 | 108 | 283 | 106 | 153 | -447 | 900 | 364 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 388 | 746 | 433 | 463 | 962 | 1.357 | 1.662 | 1.398 | 2.375 | 1.976 | 2.374 | 3.341 | 3.048 |
| Equity | 80 | -280 | -205 | -159 | -158 | -653 | -525 | -242 | -136 | 17 | -430 | 470 | 834 |
| Long-term debt | 11 | 190 | 138 | 105 | 67 | 25 | 38 | 89 | 188 | 0 | 0 | 0 | 0 |
| Short-term debt | 294 | 836 | 500 | 517 | 1.053 | 1.984 | 2.149 | 1.551 | 2.323 | 1.959 | 2.804 | 2.715 | 1.982 |
| Total debt | 304 | 1.026 | 638 | 622 | 1.120 | 2.009 | 2.187 | 1.640 | 2.511 | 1.959 | 2.804 | 2.715 | 1.982 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|