| Revenue | DKK 3,9M | -10% |
| EBITDA | DKK 418K | +714% |
| Net profit | DKK 221K | +1185% |
| Total assets | DKK 1,3M | -9% |
| Equity | DKK 362K | +31% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.026 | 2.673 | 3.131 | 3.236 | 4.377 | 4.672 | 4.279 | 4.559 | 4.402 | 3.945 |
| Staff expenses | -1.759 | -2.697 | -2.959 | -2.954 | -4.082 | -4.544 | -4.014 | -3.366 | -3.666 | -3.528 |
| EBITDA | 267 | -24 | 172 | 282 | 294 | 128 | 265 | 494 | 51 | 418 |
| Depreciation & amort. | -32 | -53 | -55 | -56 | -78 | -79 | -85 | -51 | 1 | -47 |
| EBIT | 235 | -78 | 117 | 226 | 216 | 49 | 180 | 443 | 51 | 371 |
| Net financials | -2 | -5 | -10 | -19 | -21 | -7 | -4 | -11 | -66 | -31 |
| Profit before tax | 232 | -82 | 107 | 207 | 195 | 42 | 176 | 432 | -16 | 340 |
| Tax | 52 | -16 | 26 | 51 | 47 | 11 | 40 | 101 | -33 | 119 |
| Net profit | 181 | -66 | 81 | 156 | 149 | 31 | 136 | 331 | 17 | 221 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 694 | 907 | 1.396 | 1.409 | 2.431 | 3.585 | 1.853 | 2.128 | 1.462 | 1.333 |
| Equity | 236 | 170 | 250 | 300 | 341 | 148 | 220 | 433 | 277 | 362 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 |
| Short-term debt | 446 | 737 | 1.138 | 1.102 | 2.078 | 3.437 | 1.626 | 1.689 | 1.178 | 899 |
| Total debt | 446 | 737 | 1.138 | 1.102 | 2.078 | 3.437 | 1.626 | 1.689 | 1.178 | 971 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|