| Revenue | DKK 48K | -75% |
| EBITDA | DKK -46K | +87% |
| Net profit | DKK -83K | +84% |
| Total assets | DKK 325K | -29% |
| Equity | DKK 223K | +121% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.181 | 2.983 | 2.362 | 2.103 | 1.727 | 2.395 | 1.024 | 1.233 | 1.203 | 2.099 | 134 | 195 | 48 |
| Staff expenses | -2.557 | -2.543 | -1.870 | -1.756 | -1.400 | -1.117 | -461 | -441 | -636 | -1.268 | -737 | -559 | -94 |
| EBITDA | -377 | 440 | 491 | 347 | 327 | 1.278 | 563 | 792 | 568 | 831 | -604 | -363 | -46 |
| Depreciation & amort. | 127 | -122 | 127 | -111 | -105 | -65 | -115 | -102 | -81 | -87 | -49 | -80 | -40 |
| EBIT | -504 | 318 | 364 | 237 | 223 | 1.213 | 448 | 689 | 487 | 744 | -653 | -443 | -86 |
| Net financials | -235 | -236 | -212 | -210 | -205 | -119 | -57 | -26 | -24 | -52 | -65 | -92 | 3 |
| Profit before tax | -739 | 83 | 160 | 26 | 18 | 1.094 | 391 | 664 | 463 | 691 | -718 | -536 | -83 |
| Tax | -178 | 76 | 34 | 7 | 4 | 241 | 86 | 146 | 102 | 149 | -68 | -20 | -0 |
| Net profit | -560 | 6 | 125 | 19 | 14 | 853 | 305 | 517 | 361 | 543 | -651 | -516 | -83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.385 | 2.732 | 3.028 | 2.809 | 2.373 | 2.381 | 1.565 | 1.339 | 2.087 | 2.360 | 1.179 | 456 | 325 |
| Equity | -1.076 | -1.069 | -944 | -925 | -911 | -58 | 247 | 765 | 486 | 668 | -526 | -1.042 | 223 |
| Long-term debt | 480 | 396 | 303 | 200 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.980 | 3.405 | 3.669 | 3.534 | 3.198 | 2.438 | 1.318 | 507 | 1.534 | 1.635 | 1.705 | 1.498 | 102 |
| Total debt | 4.460 | 3.801 | 3.972 | 3.734 | 3.284 | 2.438 | 1.318 | 507 | 1.534 | 1.635 | 1.705 | 1.498 | 102 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
MICHAEL VOGT HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|