| Revenue | DKK 1,8M | +21% |
| EBITDA | DKK 161K | -26% |
| Net profit | DKK 110K | -33% |
| Total assets | DKK 1,4M | +65% |
| Equity | DKK 398K | -3% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.683 | 1.813 | 1.537 | 1.614 | 1.599 | 1.486 | 1.590 | 1.558 | 1.742 | 1.521 | 1.841 |
| Staff expenses | -1.362 | -1.555 | -1.287 | -1.579 | -1.460 | -1.522 | -1.621 | -1.259 | -1.489 | -1.303 | -1.680 |
| EBITDA | 320 | 258 | 250 | 35 | 139 | -36 | -31 | 300 | 253 | 217 | 161 |
| Depreciation & amort. | -160 | -160 | -160 | -160 | -160 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 160 | 98 | 90 | -125 | -21 | -36 | -31 | 300 | 253 | 217 | 161 |
| Net financials | -0 | -4 | -2 | -2 | -0 | -1 | -2 | -1 | -5 | -4 | -14 |
| Profit before tax | 160 | 94 | 88 | -127 | -21 | -37 | -33 | 299 | 248 | 213 | 147 |
| Tax | 79 | 61 | 55 | 8 | 31 | -8 | -7 | 66 | 55 | 48 | 36 |
| Net profit | 81 | 33 | 33 | -135 | -52 | -29 | -26 | 233 | 193 | 165 | 110 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.158 | 1.291 | 1.154 | 861 | 802 | 600 | 839 | 929 | 850 | 823 | 1.357 |
| Equity | 965 | 900 | 832 | 594 | 436 | 299 | 163 | 284 | 362 | 410 | 398 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 192 | 390 | 322 | 266 | 365 | 301 | 677 | 645 | 488 | 413 | 959 |
| Total debt | 192 | 390 | 322 | 266 | 365 | 301 | 677 | 645 | 488 | 413 | 959 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|