| Revenue | DKK 2M | -16% |
| EBITDA | DKK 487K | -22% |
| Net profit | DKK 256K | +22% |
| Total assets | DKK 7,4M | -4% |
| Equity | DKK 2M | +14% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -118 | 77 | 529 | 380 | 661 | 583 | 1.208 | 1.591 | 1.773 | 1.272 | 2.377 | 2.005 |
| Staff expenses | -44 | -132 | -152 | -169 | -190 | -227 | -466 | -727 | -1.342 | -1.532 | -1.753 | -1.517 |
| EBITDA | -162 | -55 | 377 | 212 | 471 | 356 | 742 | 865 | 432 | -260 | 623 | 487 |
| Depreciation & amort. | -11 | -13 | -13 | -13 | -13 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -173 | -69 | 363 | 198 | 457 | 354 | 742 | 865 | 432 | -260 | 623 | 487 |
| Net financials | -13 | -14 | -18 | -12 | -104 | -37 | -50 | -56 | -143 | -320 | -413 | -203 |
| Profit before tax | -186 | -83 | 346 | 187 | 355 | 322 | 699 | 809 | 289 | -581 | 210 | 285 |
| Tax | -0 | -0 | 22 | 44 | 100 | 72 | 161 | 184 | 77 | -4 | 0 | 29 |
| Net profit | -186 | -83 | 324 | 143 | 254 | 250 | 538 | 625 | 211 | -576 | 210 | 256 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 557 | 535 | 745 | 982 | 1.330 | 1.993 | 6.469 | 6.897 | 8.356 | 7.496 | 7.761 | 7.444 |
| Equity | -106 | -189 | 134 | 277 | 532 | 781 | 1.319 | 1.944 | 2.155 | 1.579 | 1.790 | 2.046 |
| Long-term debt | 0 | 0 | 22 | 0 | 101 | 74 | 2.795 | 2.211 | 3.390 | 2.894 | 3.000 | 0 |
| Short-term debt | 663 | 725 | 588 | 705 | 698 | 1.138 | 2.355 | 2.742 | 2.811 | 3.023 | 2.971 | 5.399 |
| Total debt | 663 | 725 | 610 | 705 | 799 | 1.212 | 5.150 | 4.953 | 6.201 | 5.917 | 5.972 | 5.399 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|