| Revenue | DKK 4,4M | +33% |
| EBITDA | DKK 209K | +122% |
| Net profit | DKK -88K | +91% |
| Total assets | DKK 2,2M | +24% |
| Equity | DKK -530K | -20% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.691 | 3.302 | 3.433 | 3.690 | 4.215 | 5.447 | 5.616 | 3.281 | 4.377 |
| Staff expenses | -2.336 | -2.701 | -2.967 | -3.315 | -3.926 | -4.664 | -5.256 | -4.221 | -4.168 |
| EBITDA | 332 | 598 | 465 | 375 | 289 | 783 | 360 | -937 | 209 |
| Depreciation & amort. | -207 | -210 | -215 | -193 | -158 | -44 | -94 | -121 | -121 |
| EBIT | 125 | 389 | 250 | 182 | 131 | 739 | 266 | -1.058 | 88 |
| Net financials | -94 | -150 | -95 | -97 | -119 | -23 | -23 | -54 | -178 |
| Profit before tax | 32 | 238 | 155 | 85 | 12 | 716 | 243 | -1.112 | -91 |
| Tax | 9 | 54 | 42 | 21 | 6 | 159 | 56 | -154 | -3 |
| Net profit | 23 | 184 | 113 | 64 | 6 | 557 | 187 | -958 | -88 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.756 | 1.715 | 1.911 | 1.993 | 2.019 | 2.126 | 1.921 | 1.780 | 2.214 |
| Equity | 73 | 257 | 265 | 221 | 117 | 561 | 633 | -443 | -530 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.675 | 1.430 | 1.632 | 1.757 | 1.882 | 1.498 | 1.221 | 2.222 | 2.744 |
| Total debt | 1.675 | 1.430 | 1.632 | 1.757 | 1.882 | 1.498 | 1.221 | 2.222 | 2.744 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|