| Revenue | DKK 109K | -78% |
| EBITDA | DKK -196K | -158% |
| Net profit | DKK -423K | -264% |
| Total assets | DKK 655K | -28% |
| Equity | DKK 90K | -82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 522 | 1.054 | 689 | 2.524 | 1.078 | 646 | 634 | 455 | -7 | 292 | 125 | 500 | 109 |
| Staff expenses | -555 | -690 | -894 | -2.304 | -1.069 | -1.204 | -499 | -438 | -28 | -131 | -0 | -163 | -306 |
| EBITDA | -33 | 364 | -205 | 220 | 9 | -558 | 135 | 17 | -35 | 161 | 125 | 337 | -196 |
| Depreciation & amort. | -22 | -0 | -0 | -0 | -0 | -0 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| EBIT | -56 | 364 | -205 | 220 | 9 | -558 | 132 | 15 | -37 | 158 | 123 | 334 | -199 |
| Net financials | -1 | -2 | -8 | -0 | -6 | -3 | -1 | -28 | -2 | -1 | -1 | -2 | -268 |
| Profit before tax | -57 | 362 | -212 | 220 | 3 | -561 | 132 | -14 | -39 | 157 | 121 | 332 | -467 |
| Tax | -14 | 92 | -45 | 53 | 6 | -123 | 29 | 4 | -4 | 35 | 30 | 75 | -44 |
| Net profit | -43 | 270 | -167 | 167 | -3 | -438 | 103 | -18 | -35 | 123 | 91 | 257 | -423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 391 | 743 | 520 | 1.175 | 1.182 | 340 | 547 | 428 | 352 | 441 | 514 | 914 | 655 |
| Equity | 163 | 433 | 265 | 432 | 430 | -8 | 94 | 77 | 42 | 164 | 256 | 513 | 90 |
| Long-term debt | -84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 313 | 310 | 254 | 743 | 753 | 348 | 453 | 352 | 310 | 276 | 258 | 398 | 565 |
| Total debt | 229 | 310 | 254 | 743 | 753 | 348 | 453 | 352 | 310 | 276 | 258 | 398 | 565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Ole Berggreen Osmark | Audit | 0 companies |