| Revenue | DKK 9,1M | +0% |
| EBITDA | DKK 760K | -12% |
| Net profit | DKK 518K | +36% |
| Total assets | DKK 5,5M | +9% |
| Equity | DKK 4,5M | +13% |
| Employees | 54 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 1.575 | 2.486 | 2.968 | 2.753 | 5.343 | 8.499 | 8.108 | 8.736 | 9.097 | 9.128 |
| Staff expenses | -149 | -959 | -1.827 | -2.057 | -2.168 | -2.954 | -5.036 | -6.323 | -7.230 | -8.212 | -8.367 |
| EBITDA | -389 | 86 | 134 | 366 | -16 | 469 | 1.834 | 1.784 | 1.506 | 862 | 760 |
| Depreciation & amort. | -0 | -58 | -58 | -58 | -58 | -82 | -176 | -205 | -219 | -141 | -177 |
| EBIT | -389 | 27 | 76 | 308 | -74 | 387 | 1.658 | 1.579 | 1.287 | 721 | 583 |
| Net financials | -0 | -2 | -1 | -2 | -7 | -6 | -20 | -51 | -29 | -162 | 83 |
| Profit before tax | -389 | 25 | 75 | 306 | -82 | 381 | 1.639 | 1.528 | 1.258 | 559 | 666 |
| Tax | -0 | -0 | -0 | 4 | -0 | 67 | 361 | 271 | 283 | 179 | 148 |
| Net profit | -389 | 25 | 75 | 302 | -82 | 314 | 1.277 | 1.257 | 975 | 380 | 518 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 343 | 345 | 658 | 580 | 589 | 1.788 | 4.116 | 4.363 | 4.601 | 5.086 | 5.528 |
| Equity | -339 | -314 | -239 | 63 | -15 | 299 | 1.353 | 2.609 | 3.585 | 3.964 | 4.483 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 682 | 659 | 897 | 517 | 604 | 1.475 | 2.764 | 1.753 | 1.016 | 1.062 | 957 |
| Total debt | 682 | 659 | 897 | 517 | 604 | 1.489 | 2.764 | 1.753 | 1.016 | 1.062 | 957 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|