| Revenue | DKK 772K | -30% |
| EBITDA | DKK 151K | -55% |
| Net profit | DKK 76K | -67% |
| Total assets | DKK 672K | -11% |
| Equity | DKK 72K | +107% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.670 | 2.240 | 2.042 | 2.022 | 2.055 | 1.068 | 1.024 | 1.296 | 178 | 1.097 | 772 |
| Staff expenses | -1.313 | -1.960 | -1.810 | -1.890 | -1.467 | -1.707 | -1.460 | -1.398 | -747 | -760 | -620 |
| EBITDA | 307 | 175 | 89 | 132 | 580 | -645 | -435 | -102 | -569 | 337 | 151 |
| Depreciation & amort. | -0 | -0 | -0 | -84 | -76 | -64 | -61 | -26 | -25 | -20 | -3 |
| EBIT | 307 | 175 | 89 | 48 | 504 | -709 | -496 | -128 | -594 | 317 | 148 |
| Net financials | -4 | -18 | -2 | -2 | -3 | -12 | -43 | -50 | -67 | -90 | -73 |
| Profit before tax | 303 | 156 | 87 | 46 | 501 | -721 | -539 | -179 | -661 | 226 | 76 |
| Tax | 73 | 39 | 24 | 37 | 117 | -17 | -0 | -0 | 0 | -0 | -0 |
| Net profit | 230 | 118 | 63 | 9 | 384 | -703 | -539 | -179 | -661 | 226 | 76 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 772 | 1.120 | 1.452 | 1.760 | 1.841 | 1.684 | 1.348 | 1.319 | 713 | 751 | 672 |
| Equity | 50 | 50 | 50 | 470 | 853 | 150 | -389 | -568 | -1.230 | -1.003 | 72 |
| Long-term debt | 70 | 36 | 1 | 0 | 0 | 0 | 111 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 131 | 411 | 1.275 | 970 | 1.534 | 1.626 | 1.887 | 1.943 | 1.754 | 600 |
| Total debt | 150 | 167 | 412 | 1.275 | 970 | 1.534 | 1.737 | 1.887 | 1.943 | 1.754 | 600 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
MOLGE HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|