| Revenue | — | — |
| EBITDA | DKK 34K | — |
| Net profit | DKK -1,3M | +58% |
| Total assets | DKK 46,3M | -23% |
| Equity | DKK 26,2M | -41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | — | 18.976 | 153.378 | 147.004 | 157.095 | 164.927 | 153.236 | 146.842 | -1 | -0 | 0 | — |
| Staff expenses | -0 | -0 | -33.160 | -38.217 | -36.352 | -37.209 | -36.314 | -35.522 | -33.689 | -0 | -0 | -0 | -0 |
| EBITDA | 30 | 0 | -14.184 | -6.668 | -6.584 | -3.567 | 3.413 | -1.576 | 16.709 | -1 | -0 | 0 | 34 |
| Depreciation & amort. | -0 | -0 | -3.617 | -3.235 | -1.313 | -428 | -5.576 | -20.754 | -411 | -0 | -0 | -0 | -0 |
| EBIT | 30 | 0 | -17.800 | -9.902 | -7.897 | -3.994 | -2.163 | -22.329 | 16.298 | -1 | -0 | 0 | 34 |
| Net financials | -9.335 | 0 | 6.178 | -15.241 | 1.421 | 197 | -581 | -2.802 | -4.582 | 24.747 | 383 | -2.816 | -1.302 |
| Profit before tax | -7.484 | 0 | -11.622 | -25.143 | -6.476 | -4.124 | -3.369 | -25.868 | 11.035 | 24.747 | 383 | -2.816 | -1.268 |
| Tax | -1.063 | -0 | -2.918 | -5.359 | -2.014 | -601 | -451 | 13.961 | -10.188 | -20 | -0 | 179 | -0 |
| Net profit | -6.421 | 0 | -8.704 | -13.111 | -2.886 | -3.148 | -2.353 | -39.829 | 21.222 | 24.767 | 383 | -2.995 | -1.268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 171.245 | 0 | 188.794 | 119.467 | 123.216 | 116.757 | 111.076 | 69.000 | 99.701 | 90.526 | 60.421 | 59.880 | 46.261 |
| Equity | 141.598 | 0 | 102.971 | 87.350 | 81.954 | 73.299 | 65.286 | 35.598 | 49.703 | 90.526 | 47.382 | 44.387 | 26.244 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -29.647 | 0 | 67.236 | 20.203 | 25.043 | 28.637 | 31.533 | 20.792 | 31.470 | 0 | 13.039 | 15.493 | 20.017 |
| Total debt | -29.647 | 0 | 67.236 | 20.203 | 25.043 | 28.637 | 31.533 | 20.792 | 31.470 | 0 | 13.039 | 15.493 | 20.017 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|