| Revenue | DKK 1,2M | -43% |
| EBITDA | DKK 130K | +289% |
| Net profit | DKK 122K | +235% |
| Total assets | DKK 211K | +65% |
| Equity | DKK 129K | +1857% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 572 | 511 | 557 | 1.110 | 1.140 | 1.874 | 2.670 | 2.487 | 2.098 | 1.189 |
| Staff expenses | -230 | -317 | -489 | -1.290 | -1.082 | -1.654 | -2.720 | -2.349 | -2.167 | -1.059 |
| EBITDA | 343 | 195 | -2 | -179 | 58 | 220 | -50 | 133 | -69 | 130 |
| Depreciation & amort. | -101 | -110 | -24 | -72 | -72 | -85 | -44 | -61 | -21 | -2 |
| EBIT | 241 | 84 | -26 | -252 | -15 | 135 | -94 | 72 | -90 | 128 |
| Net financials | 0 | -1 | -0 | -0 | -3 | -7 | -4 | -8 | -2 | -0 |
| Profit before tax | 242 | 84 | -26 | -252 | -17 | 128 | -98 | 65 | -91 | 128 |
| Tax | 54 | 24 | 11 | -4 | -7 | -0 | 3 | -2 | -1 | 6 |
| Net profit | 188 | 60 | -37 | -248 | -10 | 128 | -101 | 67 | -90 | 122 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 420 | 353 | 364 | 253 | 209 | 555 | 337 | 242 | 128 | 211 |
| Equity | 238 | 298 | 261 | 14 | 3 | 131 | 30 | 97 | 7 | 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 179 | 55 | 92 | 233 | 206 | 424 | 304 | 144 | 121 | 77 |
| Total debt | 179 | 55 | 92 | 233 | 206 | 424 | 304 | 144 | 121 | 77 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2021 | |
| Individual | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|