| Revenue | DKK 2,6M | +14% |
| EBITDA | DKK 233K | +102% |
| Net profit | DKK 92K | +277% |
| Total assets | DKK 941K | +22% |
| Equity | DKK 346K | +36% |
| Employees | 10 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 724 | 1.321 | 1.727 | 1.206 | 1.136 | 1.814 | 2.400 | 2.495 | 2.312 | 2.254 | 2.572 |
| Staff expenses | -687 | -833 | -1.056 | -924 | -1.401 | -1.236 | -1.701 | -1.958 | -2.020 | -2.138 | -2.339 |
| EBITDA | 36 | 488 | 671 | 282 | -265 | 578 | 699 | 537 | 240 | 115 | 233 |
| Depreciation & amort. | -350 | -147 | -285 | -239 | -445 | -80 | -88 | -132 | -105 | -138 | -112 |
| EBIT | -314 | 341 | 386 | 43 | -710 | 498 | 611 | 405 | 135 | -23 | 122 |
| Net financials | -1 | -0 | -2 | -119 | -15 | -10 | 11 | -5 | -15 | -11 | -8 |
| Profit before tax | -314 | 340 | 384 | 233 | -725 | 488 | 622 | 400 | 120 | -33 | 114 |
| Tax | -73 | 39 | -59 | 13 | 278 | -40 | 134 | 87 | 25 | 19 | 22 |
| Net profit | -241 | 302 | 444 | 221 | -1.003 | 528 | 487 | 313 | 95 | -52 | 92 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.257 | 1.130 | 1.461 | 1.422 | 601 | 1.122 | 1.460 | 1.213 | 989 | 770 | 941 |
| Equity | -241 | 61 | 504 | 725 | -278 | 249 | 736 | 451 | 428 | 254 | 346 |
| Long-term debt | 1.265 | 850 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 233 | 219 | 376 | 697 | 879 | 873 | 723 | 762 | 561 | 516 | 595 |
| Total debt | 1.497 | 1.069 | 957 | 697 | 879 | 873 | 723 | 762 | 561 | 516 | 595 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|