| Revenue | DKK 1,1M | -41% |
| EBITDA | DKK 257K | -69% |
| Net profit | DKK 83K | -83% |
| Total assets | DKK 2,4M | -18% |
| Equity | DKK 2,1M | -8% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.356 | 1.435 | 1.862 | 1.774 | 1.623 | 2.250 | 2.472 | 1.660 | 2.567 | 2.203 | 1.841 | 1.079 |
| Staff expenses | -589 | -637 | -747 | -984 | -949 | -1.173 | -1.246 | -1.138 | -1.333 | -1.311 | -1.010 | -822 |
| EBITDA | 509 | 489 | 876 | 789 | 674 | 1.076 | 1.226 | 522 | 1.234 | 892 | 830 | 257 |
| Depreciation & amort. | 73 | 111 | 288 | -278 | -305 | -363 | -523 | -523 | -543 | -543 | -210 | -144 |
| EBIT | 436 | 378 | 588 | 511 | 370 | 713 | 703 | -1 | 691 | 349 | 620 | 113 |
| Net financials | -6 | -4 | -8 | -11 | -7 | -9 | -13 | -13 | -3 | 8 | 17 | -4 |
| Profit before tax | 429 | 374 | 580 | 501 | 363 | 704 | 689 | -14 | 688 | 358 | 637 | 109 |
| Tax | 104 | 88 | 128 | 110 | 81 | 156 | 142 | -3 | 146 | 80 | 142 | 27 |
| Net profit | 326 | 286 | 452 | 391 | 282 | 548 | 548 | -12 | 541 | 278 | 496 | 83 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 904 | 1.063 | 2.139 | 1.865 | 2.400 | 2.487 | 2.791 | 2.333 | 2.567 | 2.582 | 2.895 | 2.383 |
| Equity | 406 | 602 | 964 | 1.155 | 1.237 | 1.575 | 1.907 | 1.679 | 2.004 | 2.047 | 2.299 | 2.111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 478 | 424 | 1.105 | 615 | 1.040 | 799 | 760 | 544 | 493 | 521 | 581 | 252 |
| Total debt | 478 | 424 | 1.105 | 615 | 1.040 | 799 | 760 | 544 | 493 | 521 | 581 | 252 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|