| Revenue | DKK -404K | +21% |
| EBITDA | DKK -538K | -15% |
| Net profit | DKK -515K | -1214% |
| Total assets | DKK 10,4M | -8% |
| Equity | DKK 10,3M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -43 | -41 | -78 | -202 | -188 | -217 | -255 | -190 | -237 | -201 | -260 | -233 | -333 | -404 |
| Staff expenses | -182 | -248 | -384 | -304 | -424 | -574 | -510 | -506 | -488 | -483 | -253 | -171 | -135 | -134 |
| EBITDA | -225 | -289 | -462 | -544 | -612 | -791 | -766 | -696 | -725 | -685 | -513 | -404 | -468 | -538 |
| Depreciation & amort. | -0 | -0 | -4 | -47 | -50 | -52 | -63 | -60 | -28 | -25 | -24 | -20 | -5 | -0 |
| EBIT | -225 | -289 | -466 | -591 | -662 | -842 | -828 | -756 | -753 | -710 | -537 | -424 | -473 | -538 |
| Net financials | 176 | 563 | 284 | 1.258 | 1.110 | 1.108 | 277 | 1.041 | 1.205 | 1.405 | -36 | 413 | 434 | 29 |
| Profit before tax | -27 | 274 | -182 | 667 | 448 | 266 | -551 | 285 | 451 | 695 | -574 | -11 | -39 | -510 |
| Tax | 24 | 52 | 5 | 114 | -0 | -0 | -0 | -0 | 22 | -0 | 1 | -0 | -0 | 5 |
| Net profit | -52 | 222 | -188 | 554 | 448 | 266 | -551 | 285 | 429 | 695 | -575 | -11 | -39 | -515 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.202 | 12.251 | 13.170 | 13.332 | 13.497 | 13.426 | 12.096 | 11.609 | 11.888 | 12.263 | 11.526 | 11.490 | 11.315 | 10.366 |
| Equity | 12.185 | 12.207 | 11.769 | 11.973 | 12.071 | 11.987 | 11.330 | 11.507 | 11.736 | 12.015 | 11.340 | 11.212 | 11.053 | 10.281 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 44 | 1.401 | 1.359 | 1.426 | 1.439 | 766 | 102 | 152 | 248 | 185 | 278 | 262 | 86 |
| Total debt | 17 | 44 | 1.401 | 1.359 | 1.426 | 1.439 | 766 | 102 | 152 | 248 | 185 | 278 | 262 | 86 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|