| Revenue | DKK 456K | +89% |
| EBITDA | DKK 127K | +128% |
| Net profit | DKK 100K | +510% |
| Total assets | DKK 317K | +28% |
| Equity | DKK 218K | +85% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 157 | 164 | 220 | 168 | 183 | 157 | 238 | 235 | 228 | 241 | 456 |
| Staff expenses | -6 | -129 | -184 | -172 | -147 | -171 | -188 | -207 | -202 | -214 | -181 | -321 |
| EBITDA | 15 | 28 | -20 | 48 | 21 | 12 | -31 | 31 | 33 | 11 | 56 | 127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 0 | -10 | -31 | -31 | -31 | -31 | -0 |
| EBIT | 15 | 28 | -20 | 48 | 21 | 12 | -42 | 0 | 2 | -20 | 25 | 127 |
| Net financials | -0 | 1 | 1 | -0 | -1 | -0 | 66 | 23 | -1 | -0 | 0 | -1 |
| Profit before tax | 15 | 29 | -11 | 48 | 20 | 11 | 24 | 23 | 1 | -20 | 25 | 126 |
| Tax | -0 | 7 | 4 | 11 | 5 | 3 | 5 | 6 | 1 | -4 | 9 | 26 |
| Net profit | 15 | 22 | -15 | 36 | 15 | 9 | 19 | 17 | 0 | -16 | 16 | 100 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17 | 68 | 70 | 98 | 168 | 169 | 252 | 265 | 247 | 239 | 248 | 317 |
| Equity | 13 | 36 | 21 | 58 | 73 | 82 | 100 | 118 | 118 | 102 | 118 | 218 |
| Long-term debt | 4 | 0 | 0 | 0 | 0 | 35 | 39 | 65 | 73 | 73 | 73 | 8 |
| Short-term debt | 0 | 32 | 49 | 40 | 95 | 52 | 107 | 77 | 52 | 64 | 57 | 91 |
| Total debt | 4 | 32 | 49 | 40 | 95 | 87 | 146 | 141 | 125 | 137 | 130 | 99 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|