| Revenue | DKK 16M | +11% |
| EBITDA | DKK 7,5M | +24% |
| Net profit | DKK 784K | +121% |
| Total assets | DKK 98,8M | +3% |
| Equity | DKK 11,5M | +10% |
| Employees | 20 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 10.335 | 17.025 | 10.554 | 2.042 | 8.974 | 16.924 | 14.384 | 15.987 |
| Staff expenses | -6.419 | -5.631 | -6.168 | -6.333 | -6.307 | -7.198 | -7.870 | -8.208 |
| EBITDA | 3.915 | 11.367 | 4.386 | -4.291 | 2.379 | 9.456 | 6.073 | 7.537 |
| Depreciation & amort. | -1.691 | -1.836 | -1.945 | -2.016 | -6.706 | -1.866 | -3.190 | -1.792 |
| EBIT | 2.224 | 9.531 | 2.442 | -6.307 | -4.327 | 7.591 | 2.883 | 5.745 |
| Net financials | -2.113 | -1.718 | -1.517 | -1.983 | -2.466 | -4.961 | -5.531 | -4.526 |
| Profit before tax | 112 | 7.812 | 925 | -8.290 | -6.793 | 2.629 | -2.648 | 1.218 |
| Tax | 39 | 1.475 | 436 | -1.663 | -1.503 | -389 | 1.155 | 434 |
| Net profit | 73 | 6.337 | 489 | -6.627 | -5.290 | 3.018 | -3.803 | 784 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 79.955 | 83.451 | 83.040 | 80.356 | 84.541 | 90.294 | 96.403 | 98.817 |
| Equity | 123 | 6.460 | 6.895 | 268 | 2.973 | 8.065 | 10.524 | 11.550 |
| Long-term debt | 71.038 | 69.365 | 62.940 | 62.750 | 58.618 | 58.109 | 58.467 | 57.208 |
| Short-term debt | 8.755 | 6.112 | 11.255 | 17.051 | 22.949 | 24.120 | 27.412 | 29.680 |
| Total debt | 79.793 | 75.477 | 74.195 | 79.802 | 81.567 | 82.229 | 85.879 | 86.888 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|