| Revenue | DKK 135K | -46% |
| EBITDA | DKK -67K | -307% |
| Net profit | DKK -52K | -82% |
| Total assets | DKK 152K | -41% |
| Equity | DKK 101K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -216 | — | — | — | 408 | 443 | 383 | 113 | 417 | 534 | 428 | 248 | 135 |
| Staff expenses | -107 | -0 | -0 | -0 | -0 | -128 | -117 | -226 | -200 | -212 | -199 | -195 | -198 |
| EBITDA | -109 | 0 | 0 | 0 | 71 | 20 | 26 | -113 | 216 | 322 | 229 | -16 | -67 |
| Depreciation & amort. | 110 | -0 | -0 | -0 | -10 | -0 | -0 | -0 | -22 | -29 | -29 | -29 | -0 |
| EBIT | -219 | 0 | 0 | 0 | 61 | 20 | 26 | -113 | 195 | 293 | 200 | -45 | -67 |
| Net financials | 0 | 0 | 0 | 0 | 1 | 0 | 21 | -2 | 9 | 10 | 11 | 9 | 1 |
| Profit before tax | -219 | 0 | 0 | 0 | 62 | 20 | 47 | -115 | 204 | 304 | 211 | -36 | -65 |
| Tax | -55 | -0 | -0 | -0 | 13 | 5 | 10 | -19 | 47 | 71 | 49 | -7 | -14 |
| Net profit | -164 | 0 | 0 | 0 | 49 | 16 | 37 | -96 | 157 | 232 | 162 | -28 | -52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 654 | 0 | 0 | 0 | 765 | 707 | 677 | 724 | 490 | 670 | 659 | 256 | 152 |
| Equity | 571 | 0 | 0 | 0 | 624 | 539 | 576 | 480 | 287 | 520 | 282 | 153 | 101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -75 | 0 | 0 | 0 | 141 | 167 | 101 | 244 | 198 | 145 | 376 | 103 | 51 |
| Total debt | -75 | 0 | 0 | 0 | 141 | 167 | 101 | 244 | 198 | 145 | 376 | 103 | 51 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 | |
ISL HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|