| Revenue | DKK 5,9M | +4% |
| EBITDA | DKK 1,3M | -30% |
| Net profit | DKK 761K | -43% |
| Total assets | DKK 14,2M | +24% |
| Equity | DKK 5,9M | +11% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5.272 | 4.779 | 4.709 | 3.820 | 4.437 | 4.126 | 5.663 | 5.877 |
| Staff expenses | -4.384 | -3.527 | -3.743 | -3.491 | -3.154 | -3.046 | -3.840 | -4.603 |
| EBITDA | 888 | 1.252 | 966 | 329 | 1.282 | 1.080 | 1.823 | 1.274 |
| Depreciation & amort. | -5 | -11 | -19 | -19 | -18 | -26 | -37 | -46 |
| EBIT | 882 | 1.241 | 947 | 310 | 1.264 | 1.054 | 1.786 | 1.228 |
| Net financials | 49 | 28 | 3 | -27 | -51 | -26 | -55 | -242 |
| Profit before tax | 932 | 1.269 | 950 | 282 | 1.213 | 1.028 | 1.731 | 986 |
| Tax | 209 | 281 | 215 | 64 | 276 | 229 | 385 | 225 |
| Net profit | 723 | 988 | 735 | 218 | 937 | 799 | 1.346 | 761 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.587 | 3.370 | 5.554 | 3.991 | 5.482 | 8.205 | 11.466 | 14.233 |
| Equity | 773 | 1.761 | 2.496 | 2.715 | 3.487 | 4.115 | 5.284 | 5.862 |
| Long-term debt | 0 | 0 | 0 | 0 | 266 | 183 | 379 | 213 |
| Short-term debt | 1.812 | 1.604 | 3.052 | 1.272 | 1.727 | 3.905 | 5.794 | 8.147 |
| Total debt | 1.812 | 1.604 | 3.052 | 1.272 | 1.993 | 4.087 | 6.173 | 8.360 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|