| Revenue | DKK 1M | -2% |
| EBITDA | DKK 213K | -15% |
| Net profit | DKK 72K | -31% |
| Total assets | DKK 928K | -6% |
| Equity | DKK 686K | +1% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 358 | 716 | 764 | 802 | 900 | 939 | 1.023 | 1.131 | 1.048 | 928 | 1.062 | 1.044 |
| Staff expenses | -320 | -568 | -464 | -452 | -625 | -567 | -860 | -715 | -786 | -790 | -809 | -830 |
| EBITDA | 38 | 148 | 300 | 350 | 275 | 372 | 164 | 416 | 262 | 139 | 252 | 213 |
| Depreciation & amort. | -2 | -56 | -102 | -150 | -247 | -104 | -122 | -120 | -120 | -89 | -117 | -103 |
| EBIT | 36 | 92 | 197 | 200 | 28 | 268 | 42 | 296 | 142 | 50 | 136 | 110 |
| Net financials | -2 | -10 | -11 | -11 | -7 | -1 | -7 | -10 | -6 | -3 | -1 | -3 |
| Profit before tax | 34 | 82 | 186 | 189 | 21 | 267 | 34 | 286 | 136 | 47 | 135 | 107 |
| Tax | 9 | 20 | 43 | 44 | 7 | 64 | 10 | 65 | 31 | 12 | 31 | 36 |
| Net profit | 25 | 62 | 143 | 145 | 13 | 202 | 25 | 220 | 105 | 35 | 104 | 72 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 503 | 596 | 773 | 841 | 695 | 786 | 927 | 923 | 1.013 | 923 | 985 | 928 |
| Equity | 75 | 136 | 280 | 373 | 334 | 482 | 451 | 615 | 663 | 639 | 682 | 686 |
| Long-term debt | 283 | 226 | 186 | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136 | 220 | 290 | 456 | 362 | 304 | 475 | 308 | 350 | 284 | 304 | 241 |
| Total debt | 419 | 446 | 476 | 456 | 362 | 304 | 475 | 308 | 350 | 284 | 304 | 241 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|