| Revenue | DKK -512K | -11% |
| EBITDA | DKK -2,1M | +13% |
| Net profit | DKK -1,7M | +12% |
| Total assets | DKK 39,4M | +8% |
| Equity | DKK 29,3M | -2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.577 | 1.512 | 3.218 | 3.269 | 3.323 | 1.824 | 353 | -712 | -362 | -382 | -511 | -576 | -512 |
| Staff expenses | -959 | -1.165 | -2.237 | -3.315 | -4.030 | -2.352 | -1.839 | -2.354 | -2.625 | -1.057 | -1.011 | -1.798 | -1.553 |
| EBITDA | 1.193 | -136 | 348 | -603 | -1.049 | -1.044 | -2.102 | -3.066 | -2.987 | -1.439 | -1.523 | -2.374 | -2.065 |
| Depreciation & amort. | -72 | -72 | -22 | -84 | -108 | -108 | -67 | -67 | -69 | -0 | -0 | -0 | -0 |
| EBIT | 1.121 | -208 | 326 | -686 | -1.157 | -1.152 | -2.169 | -3.133 | -3.056 | -1.439 | -1.523 | -2.374 | -2.065 |
| Net financials | 6.632 | -2.059 | 1.477 | 1.921 | 159 | 663 | 738 | 881 | 979 | 932 | 545 | 601 | 465 |
| Profit before tax | 6.866 | -2.463 | 1.599 | 1.235 | -1.082 | -713 | -1.616 | -2.463 | -2.274 | -687 | -1.150 | -1.951 | -1.788 |
| Tax | 436 | -584 | 299 | 290 | -215 | 399 | -0 | 11 | -0 | -0 | -0 | -0 | -79 |
| Net profit | 6.430 | -1.878 | 1.300 | 945 | -867 | -1.112 | -1.616 | -2.474 | -2.274 | -687 | -1.150 | -1.951 | -1.709 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.322 | 34.289 | 36.985 | 35.693 | 36.083 | 35.957 | 34.665 | 34.269 | 35.767 | 37.863 | 39.967 | 36.614 | 39.361 |
| Equity | 35.460 | 33.582 | 34.783 | 34.728 | 35.148 | 34.696 | 34.107 | 33.627 | 32.835 | 33.546 | 33.507 | 29.930 | 29.288 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.054 | 2.157 | 2.025 | 2.000 | 5.000 |
| Short-term debt | 828 | 655 | 2.084 | 841 | 806 | 1.130 | 392 | 473 | 705 | 1.984 | 4.261 | 4.507 | 4.893 |
| Total debt | 828 | 655 | 2.084 | 841 | 806 | 1.130 | 392 | 473 | 2.759 | 4.141 | 6.286 | 6.507 | 9.893 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|