| Revenue | DKK 1,4M | +47% |
| EBITDA | DKK 86K | +144% |
| Net profit | DKK 94K | +140% |
| Total assets | DKK 478K | +67% |
| Equity | DKK -326K | +22% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 211 | 217 | 565 | 566 | 958 | 1.048 | 1.132 | 1.172 | 874 | 973 | 1.430 |
| Staff expenses | -81 | -319 | -479 | -551 | -617 | -745 | -1.120 | -887 | -747 | -1.171 | -1.344 |
| EBITDA | 131 | -103 | 86 | 15 | 341 | 303 | 12 | 285 | 127 | -198 | 86 |
| Depreciation & amort. | -15 | -19 | -22 | -17 | -36 | -37 | -22 | -15 | -27 | -0 | -0 |
| EBIT | 116 | -121 | 64 | -2 | 306 | 265 | -10 | 270 | 100 | -198 | 86 |
| Net financials | -1 | -4 | 5 | -6 | -10 | -2 | -6 | -2 | -755 | -35 | -24 |
| Profit before tax | 116 | -126 | 69 | -8 | 296 | 264 | -16 | 268 | -655 | -233 | 62 |
| Tax | 28 | -27 | 16 | -0 | 60 | 47 | -4 | 59 | 25 | 3 | -32 |
| Net profit | 88 | -99 | 53 | -8 | 236 | 217 | -13 | 209 | -680 | -236 | 94 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 321 | 245 | 329 | 284 | 473 | 829 | 838 | 976 | 387 | 286 | 478 |
| Equity | 138 | -12 | 41 | 33 | 269 | 430 | 361 | 570 | -110 | -420 | -326 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 175 | 257 | 288 | 251 | 204 | 399 | 478 | 405 | 497 | 706 | 804 |
| Total debt | 175 | 257 | 288 | 251 | 204 | 399 | 478 | 405 | 497 | 706 | 804 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|