| Revenue | DKK 3,3M | +5% |
| EBITDA | DKK 634K | +195% |
| Net profit | DKK 334K | +1190% |
| Total assets | DKK 2,8M | +7% |
| Equity | DKK 1,3M | +33% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.150 | 4.057 | 4.304 | 4.661 | 4.444 | 4.418 | 3.021 | 3.260 | 2.555 | 2.717 | 3.141 | 3.307 |
| Staff expenses | -1.018 | -1.826 | -1.933 | -2.035 | -2.100 | -2.192 | -1.140 | -1.573 | -1.971 | -2.354 | -2.623 | -2.673 |
| EBITDA | 257 | 1.157 | 1.054 | 1.112 | 752 | 532 | -619 | 308 | 584 | 363 | 215 | 634 |
| Depreciation & amort. | -253 | -621 | -706 | -606 | -417 | -350 | -299 | -73 | -349 | -104 | -110 | -127 |
| EBIT | 4 | 536 | 348 | 506 | 334 | 182 | -917 | 235 | 235 | 259 | 105 | 507 |
| Net financials | -4 | -191 | -43 | -11 | -8 | -8 | -3 | -15 | -5 | -280 | -66 | -79 |
| Profit before tax | 1 | 345 | 306 | 495 | 326 | 174 | -920 | 220 | 230 | -21 | 39 | 428 |
| Tax | 0 | 81 | 67 | 109 | 72 | 38 | -0 | -0 | 51 | -2 | 13 | 94 |
| Net profit | 1 | 264 | 239 | 386 | 255 | 136 | -920 | 220 | 179 | -19 | 26 | 334 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.246 | 2.936 | 2.752 | 2.429 | 4.056 | 3.627 | 3.189 | 2.970 | 2.776 | 2.692 | 2.610 | 2.794 |
| Equity | 81 | 345 | 583 | 970 | 1.224 | 1.360 | 440 | 677 | 1.007 | 987 | 1.013 | 1.347 |
| Long-term debt | 0 | 0 | 1.457 | 731 | 0 | 0 | 0 | 0 | 0 | 394 | 288 | 346 |
| Short-term debt | 3.165 | 2.591 | 2.168 | 1.460 | 2.832 | 2.267 | 2.749 | 2.293 | 1.770 | 1.311 | 1.309 | 1.101 |
| Total debt | 3.165 | 2.591 | 2.168 | 1.460 | 2.832 | 2.267 | 2.749 | 2.293 | 1.770 | 1.705 | 1.597 | 1.447 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|