| Revenue | DKK 893K | -57% |
| EBITDA | DKK 126K | -90% |
| Net profit | DKK -159K | -105% |
| Total assets | DKK 14,1M | -3% |
| Equity | DKK 9,3M | -2% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 941 | 1.067 | 1.068 | 986 | 934 | 1.670 | 1.775 | 2.085 | 1.830 | 2.097 | 893 |
| Staff expenses | -455 | -609 | -591 | -613 | -567 | -562 | -615 | -556 | -631 | -754 | -683 |
| EBITDA | 486 | 458 | 477 | 373 | 368 | 1.072 | 1.074 | 1.420 | 1.108 | 1.235 | 126 |
| Depreciation & amort. | -43 | -43 | -50 | -85 | -86 | -113 | -143 | -78 | -22 | -22 | -22 |
| EBIT | 443 | 415 | 427 | 288 | 282 | 959 | 931 | 1.342 | 1.086 | 1.213 | 104 |
| Net financials | 0 | -0 | -5 | -27 | -18 | 617 | 3.070 | -2.581 | 1.650 | 2.597 | -288 |
| Profit before tax | 443 | 415 | 422 | 261 | 264 | 1.576 | 4.001 | -1.239 | 2.736 | 3.810 | -184 |
| Tax | 112 | 111 | 105 | 68 | 70 | 353 | 902 | -216 | 616 | 850 | -25 |
| Net profit | 332 | 304 | 316 | 192 | 193 | 1.223 | 3.099 | -1.023 | 2.120 | 2.960 | -159 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.302 | 1.266 | 1.567 | 1.773 | 1.841 | 7.177 | 11.684 | 9.470 | 10.932 | 14.607 | 14.137 |
| Equity | 606 | 859 | 1.124 | 1.263 | 1.402 | 2.570 | 5.613 | 4.533 | 6.594 | 9.554 | 9.327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.056 | 2.054 | 2.069 | 2.017 | 2.032 | 2.005 |
| Short-term debt | 639 | 360 | 395 | 472 | 412 | 2.541 | 4.018 | 2.868 | 2.322 | 3.020 | 2.805 |
| Total debt | 639 | 360 | 395 | 472 | 412 | 4.597 | 6.072 | 4.937 | 4.338 | 5.053 | 4.810 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|