| Revenue | DKK -118K | +35% |
| EBITDA | DKK -848K | -28% |
| Net profit | DKK 1,4M | -49% |
| Total assets | DKK 56,6M | +2% |
| Equity | DKK 56,5M | +2% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.521 | 40.714 | -197 | -113 | -77 | -145 | -182 | -149 | -159 | -138 | -123 | -88 | -118 |
| Staff expenses | -36.649 | -35.680 | -351 | -367 | -367 | -367 | -367 | -403 | -364 | -326 | -454 | -576 | -730 |
| EBITDA | 6.872 | 5.034 | -548 | -480 | -444 | -512 | -549 | -552 | -522 | -464 | -577 | -664 | -848 |
| Depreciation & amort. | -1.241 | -946 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.631 | 4.088 | -548 | -480 | -444 | -512 | -549 | -552 | -522 | -464 | -577 | -664 | -848 |
| Net financials | 2.192 | 6.286 | 5.095 | 1.079 | 3.401 | 2.271 | 2.169 | 714 | 7.318 | -5.925 | 137 | 3.475 | 2.272 |
| Profit before tax | 7.823 | 10.374 | 4.521 | 584 | 2.952 | 1.759 | 1.620 | 161 | 6.796 | -6.389 | -440 | 2.811 | 1.424 |
| Tax | 1.924 | 1.730 | 1.114 | 143 | 637 | 386 | 385 | 22 | 1.472 | -0 | -0 | -0 | -0 |
| Net profit | 4.122 | 8.644 | 3.407 | 441 | 2.314 | 1.374 | 1.235 | 140 | 5.324 | -6.389 | -440 | 2.811 | 1.424 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.363 | 61.206 | 62.507 | 61.648 | 62.536 | 63.104 | 63.396 | 61.195 | 65.302 | 56.782 | 54.135 | 55.256 | 56.564 |
| Equity | 52.627 | 59.379 | 61.773 | 61.174 | 62.067 | 62.720 | 62.955 | 61.095 | 64.418 | 56.029 | 54.089 | 55.200 | 56.502 |
| Long-term debt | 255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.045 | 1.327 | 197 | 82 | 144 | 42 | 441 | 100 | 884 | 753 | 45 | 56 | 62 |
| Total debt | 1.300 | 1.327 | 197 | 82 | 144 | 42 | 441 | 100 | 884 | 753 | 45 | 56 | 62 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|