| Revenue | DKK 318K | +33% |
| EBITDA | DKK -175K | -303% |
| Net profit | DKK -199K | -381% |
| Total assets | DKK 125K | -54% |
| Equity | DKK -120K | -250% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 464 | 599 | 514 | 546 | 541 | 558 | 359 | 336 | 263 | 148 | 115 | 240 | 318 |
| Staff expenses | -389 | -555 | -509 | -396 | -605 | -465 | -508 | -338 | -217 | -128 | -103 | -153 | -493 |
| EBITDA | 75 | 43 | 5 | 150 | -64 | 94 | -149 | -5 | 47 | 20 | 11 | 86 | -175 |
| Depreciation & amort. | -135 | -74 | -59 | -40 | -15 | -10 | -10 | -2 | -0 | -0 | -0 | -9 | -9 |
| EBIT | -60 | -31 | -54 | 110 | -79 | 83 | -159 | -7 | 47 | 20 | 11 | 78 | -184 |
| Net financials | -8 | -9 | -8 | -5 | 0 | -2 | 4 | 3 | -6 | -6 | -8 | -7 | -11 |
| Profit before tax | -68 | -39 | -62 | 105 | -79 | 82 | -154 | -3 | 40 | 14 | 3 | 71 | -195 |
| Tax | -3 | -16 | -0 | 12 | -0 | 3 | -0 | 1 | -0 | -0 | -0 | -0 | 5 |
| Net profit | -65 | -23 | -62 | 93 | -79 | 79 | -154 | -4 | 40 | 14 | 3 | 71 | -199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 296 | 196 | 182 | 228 | 101 | 166 | 269 | 88 | 146 | 156 | 148 | 270 | 125 |
| Equity | 101 | 78 | 16 | 109 | 30 | 110 | -45 | -49 | -8 | 6 | 9 | 80 | -120 |
| Long-term debt | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 |
| Short-term debt | 143 | 118 | 166 | 119 | 70 | 56 | 313 | 137 | 154 | 151 | 139 | 190 | 125 |
| Total debt | 176 | 118 | 166 | 119 | 70 | 56 | 313 | 137 | 154 | 151 | 139 | 190 | 245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Christian Aaskov | Audit | 0 companies |