| Revenue | DKK 3,4M | +26% |
| EBITDA | DKK 523K | +3% |
| Net profit | DKK 57K | -18% |
| Total assets | DKK 3M | +2% |
| Equity | DKK 1,1M | +5% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.041 | 1.354 | 1.454 | 1.795 | 1.739 | 1.389 | 2.690 | 2.824 | 2.667 | 3.360 |
| Staff expenses | -947 | -1.125 | -1.171 | -1.412 | -1.330 | -1.089 | -2.004 | -2.508 | -2.158 | -2.836 |
| EBITDA | 94 | 229 | 282 | 383 | 409 | 300 | 685 | 316 | 509 | 523 |
| Depreciation & amort. | -90 | -66 | -85 | -89 | -179 | -217 | -264 | -298 | -382 | -367 |
| EBIT | 4 | 163 | 198 | 294 | 230 | 83 | 421 | 18 | 127 | 157 |
| Net financials | -15 | -14 | -18 | -24 | -24 | -18 | -22 | -79 | -31 | -33 |
| Profit before tax | -11 | 149 | 180 | 271 | 206 | 65 | 399 | -61 | 96 | 124 |
| Tax | -0 | 31 | 41 | 61 | 46 | 12 | 89 | -31 | 27 | 67 |
| Net profit | -11 | 118 | 139 | 210 | 160 | 53 | 310 | -31 | 69 | 57 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 874 | 1.211 | 1.448 | 1.747 | 2.144 | 2.270 | 2.982 | 3.156 | 2.887 | 2.953 |
| Equity | 39 | 141 | 280 | 490 | 650 | 703 | 1.013 | 982 | 1.052 | 1.109 |
| Long-term debt | 0 | 4 | 26 | 0 | 66 | 0 | 27 | 0 | 47 | 0 |
| Short-term debt | 835 | 1.039 | 1.100 | 1.154 | 1.279 | 1.406 | 1.719 | 1.955 | 1.567 | 1.625 |
| Total debt | 835 | 1.043 | 1.126 | 1.154 | 1.345 | 1.406 | 1.746 | 1.955 | 1.613 | 1.625 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|