| Revenue | DKK 812K | +38% |
| EBITDA | DKK 275K | +53% |
| Net profit | DKK 214K | +34% |
| Total assets | DKK 1M | +35% |
| Equity | DKK 381K | +129% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | 644 | 581 | 377 | 346 | 169 | 501 | 361 | 367 | 590 | 812 |
| Staff expenses | -142 | -323 | -194 | -169 | -233 | -175 | -462 | -280 | -269 | -411 | -537 |
| EBITDA | -57 | 60 | 103 | 208 | 114 | -6 | 38 | 81 | 98 | 180 | 275 |
| Depreciation & amort. | -0 | -60 | -0 | -190 | -112 | -112 | -112 | -74 | -0 | -0 | -0 |
| EBIT | -57 | 0 | 103 | 18 | 1 | -118 | -74 | 6 | 98 | 180 | 275 |
| Net financials | -0 | -0 | -1 | 0 | 0 | -0 | -2 | -3 | -1 | 0 | 0 |
| Profit before tax | -57 | 0 | 102 | 18 | 1 | -118 | -76 | 4 | 97 | 180 | 275 |
| Tax | -0 | -0 | 10 | 4 | 0 | -0 | -0 | -0 | -0 | 19 | 60 |
| Net profit | -57 | 0 | 92 | 14 | 1 | -118 | -76 | 4 | 97 | 161 | 214 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 492 | 548 | 652 | 601 | 624 | 476 | 488 | 434 | 529 | 750 | 1.011 |
| Equity | -7 | -7 | 85 | 99 | 100 | -18 | -95 | -91 | 6 | 167 | 381 |
| Long-term debt | 0 | 0 | 0 | 0 | 456 | 434 | 441 | 441 | 441 | 441 | 441 |
| Short-term debt | 499 | 555 | 567 | 502 | 68 | 60 | 142 | 85 | 82 | 143 | 189 |
| Total debt | 499 | 555 | 567 | 502 | 524 | 494 | 583 | 526 | 523 | 584 | 629 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|