| Revenue | DKK 1,6M | +8% |
| EBITDA | DKK 393K | -44% |
| Net profit | DKK -612K | -8258% |
| Total assets | DKK 3,8M | -10% |
| Equity | DKK 3,3M | -16% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.713 | 1.618 | 1.516 | 1.073 | 1.688 | 1.217 | 1.271 | 1.488 | 1.482 | 1.310 | 1.398 | 1.474 | 1.591 |
| Staff expenses | -1.889 | -1.496 | -1.570 | -1.152 | -1.145 | -1.247 | -710 | -992 | -1.139 | -877 | -956 | -775 | -1.198 |
| EBITDA | -176 | 122 | -54 | -79 | 543 | -31 | 561 | 496 | 343 | 433 | 441 | 699 | 393 |
| Depreciation & amort. | -0 | -0 | -0 | -60 | -45 | -34 | -30 | -18 | -13 | -10 | -7 | -7 | -7 |
| EBIT | -176 | 122 | -54 | -138 | 498 | -64 | 530 | 478 | 330 | 423 | 434 | 691 | 385 |
| Net financials | -4 | 274 | 166 | 1.345 | -249 | 1.433 | -1.089 | -572 | 3.027 | -1.139 | -1.756 | -701 | -1.169 |
| Profit before tax | -180 | 395 | 112 | 1.206 | 249 | 1.369 | -558 | -94 | 3.357 | -717 | -1.323 | -9 | -784 |
| Tax | 1 | 54 | 28 | 283 | 55 | 303 | -123 | -16 | 739 | -157 | -284 | -2 | -171 |
| Net profit | -181 | 341 | 84 | 923 | 194 | 1.066 | -435 | -78 | 2.618 | -560 | -1.039 | -7 | -612 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.672 | 1.917 | 1.940 | 3.142 | 3.305 | 4.391 | 3.319 | 3.275 | 6.826 | 5.662 | 4.398 | 4.205 | 3.782 |
| Equity | 975 | 1.267 | 1.302 | 2.124 | 2.418 | 3.434 | 2.949 | 2.871 | 5.489 | 4.930 | 3.891 | 3.883 | 3.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 697 | 601 | 638 | 1.017 | 886 | 956 | 370 | 405 | 1.337 | 733 | 508 | 322 | 511 |
| Total debt | 697 | 651 | 638 | 1.017 | 886 | 956 | 370 | 405 | 1.337 | 733 | 508 | 322 | 511 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|