| Revenue | DKK 1,3M | +292% |
| EBITDA | DKK 321K | +142% |
| Net profit | DKK 45K | +106% |
| Total assets | DKK 4,8M | +18% |
| Equity | DKK -1,1M | +4% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 522 | 898 | 1.438 | 1.965 | 2.028 | 1.837 | 1.691 | 330 | 1.295 |
| Staff expenses | -401 | -711 | -1.085 | -1.678 | -1.798 | -1.583 | -2.044 | -1.101 | -974 |
| EBITDA | 121 | 186 | 353 | 287 | 230 | 254 | -354 | -771 | 321 |
| Depreciation & amort. | -12 | -29 | -102 | -125 | -169 | -111 | -100 | -75 | -75 |
| EBIT | 109 | 157 | 250 | 162 | 61 | 143 | -454 | -846 | 245 |
| Net financials | -55 | -113 | -98 | -119 | -165 | -124 | -161 | -126 | -178 |
| Profit before tax | 54 | 44 | 152 | 43 | -104 | 19 | -615 | -972 | 68 |
| Tax | 18 | 22 | 35 | 20 | -15 | 9 | -117 | -199 | 22 |
| Net profit | 36 | 22 | 116 | 23 | -89 | 10 | -498 | -774 | 45 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.057 | 2.812 | 2.961 | 3.527 | 3.826 | 5.869 | 4.942 | 4.046 | 4.766 |
| Equity | 86 | 108 | 224 | 247 | 158 | 168 | -330 | -1.104 | -1.059 |
| Long-term debt | 0 | 0 | 0 | 455 | 237 | 565 | 1.601 | 1.972 | 1.500 |
| Short-term debt | 1.971 | 2.682 | 2.678 | 2.733 | 3.358 | 5.109 | 3.671 | 3.178 | 4.325 |
| Total debt | 1.971 | 2.682 | 2.678 | 3.187 | 3.595 | 5.674 | 5.272 | 5.150 | 5.825 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|