| Revenue | DKK 916K | +28% |
| EBITDA | DKK 148K | +40% |
| Net profit | DKK 116K | +40% |
| Total assets | DKK 387K | +38% |
| Equity | DKK 196K | +46% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 925 | 419 | -14 | 27 | 1 | 13 | -5 | -23 | 87 | 545 | 509 | 715 | 916 |
| Staff expenses | -767 | -421 | -16 | -0 | -0 | -5 | -0 | -0 | -0 | -585 | -449 | -610 | -768 |
| EBITDA | 158 | -3 | -29 | 27 | 1 | 8 | -5 | -23 | 87 | -40 | 60 | 106 | 148 |
| Depreciation & amort. | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | 148 | -13 | -39 | 17 | -9 | -2 | -15 | -33 | 77 | -50 | 60 | 106 | 148 |
| Net financials | 0 | 0 | -0 | -0 | 40 | -0 | -0 | 25 | -1 | 45 | -0 | 0 | 3 |
| Profit before tax | 149 | -12 | -39 | 16 | 31 | -2 | -16 | -8 | 76 | -5 | 60 | 106 | 149 |
| Tax | 38 | -25 | -9 | 4 | -2 | -0 | -3 | -7 | 17 | -11 | 14 | 23 | 33 |
| Net profit | 111 | 13 | -31 | 13 | 32 | -2 | -12 | -1 | 59 | 6 | 46 | 83 | 116 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 385 | 137 | 105 | 114 | 127 | 91 | 73 | 73 | 141 | 237 | 271 | 280 | 387 |
| Equity | 210 | 124 | 93 | 106 | 98 | 75 | 63 | 62 | 122 | 127 | 174 | 134 | 196 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 153 | 13 | 12 | 8 | 29 | 16 | 10 | 10 | 19 | 110 | 97 | 145 | 191 |
| Total debt | 153 | 13 | 12 | 8 | 29 | 16 | 10 | 10 | 19 | 110 | 97 | 145 | 191 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|