| Revenue | DKK 2,1M | -11% |
| EBITDA | DKK 212K | -1% |
| Net profit | DKK 97K | -11% |
| Total assets | DKK 1,8M | +30% |
| Equity | DKK 386K | -6% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.442 | 1.376 | 1.623 | 1.437 | 1.464 | 1.959 | 2.233 | 1.905 | 2.424 | 2.352 | 2.098 |
| Staff expenses | -1.274 | -1.425 | -1.377 | -1.430 | -1.466 | -1.761 | -2.186 | -1.547 | -2.152 | -2.137 | -1.886 |
| EBITDA | 168 | -49 | 245 | 8 | -2 | 198 | 47 | 358 | 271 | 215 | 212 |
| Depreciation & amort. | -9 | -40 | -56 | -60 | -41 | -22 | -3 | -9 | -11 | -48 | -62 |
| EBIT | 159 | -88 | 189 | -53 | -44 | 177 | 43 | 349 | 261 | 168 | 150 |
| Net financials | -4 | -4 | -4 | -6 | -7 | -7 | -5 | -9 | -10 | -22 | -26 |
| Profit before tax | 155 | -92 | 184 | -59 | -51 | 170 | 38 | 340 | 251 | 145 | 124 |
| Tax | 39 | -18 | 42 | -11 | -7 | 42 | 10 | 79 | 58 | 36 | 26 |
| Net profit | 116 | -74 | 142 | -47 | -44 | 127 | 28 | 261 | 193 | 109 | 97 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 723 | 561 | 832 | 741 | 761 | 1.083 | 901 | 1.217 | 1.517 | 1.426 | 1.848 |
| Equity | 166 | -8 | 135 | 37 | -7 | 121 | 79 | 340 | 419 | 410 | 386 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 129 | 154 | 0 | 0 | 0 | 0 |
| Short-term debt | 552 | 569 | 690 | 704 | 768 | 831 | 660 | 868 | 1.089 | 996 | 1.450 |
| Total debt | 552 | 569 | 690 | 704 | 768 | 960 | 814 | 868 | 1.089 | 996 | 1.450 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|