| Revenue | DKK -72K | +60% |
| EBITDA | DKK -204K | -20% |
| Net profit | DKK -253K | -503% |
| Total assets | DKK 3,9M | -6% |
| Equity | DKK 3,8M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -104 | -125 | -89 | -34 | 51 | 91 | 47 | 64 | -94 | -65 | -87 | -45 | -72 |
| Staff expenses | -19 | -13 | -13 | -137 | -324 | -117 | -33 | -43 | -36 | -73 | -43 | -124 | -132 |
| EBITDA | -123 | -161 | -102 | -171 | -274 | -26 | 13 | 22 | -130 | -139 | -129 | -170 | -204 |
| Depreciation & amort. | 35 | -40 | -15 | -17 | -18 | -19 | -22 | -23 | -23 | -23 | -24 | -24 | -24 |
| EBIT | -158 | -201 | -117 | -188 | -292 | -45 | -9 | -1 | -153 | -162 | -153 | -194 | -228 |
| Net financials | 228 | 380 | 373 | 575 | 168 | 222 | -345 | 175 | 234 | 281 | -168 | 147 | -24 |
| Profit before tax | 71 | 179 | 256 | 387 | -124 | 176 | -354 | 174 | 81 | 119 | -321 | -47 | -253 |
| Tax | 24 | 46 | 56 | 91 | -27 | 39 | -78 | 39 | 18 | 26 | -73 | -5 | -0 |
| Net profit | 47 | 133 | 200 | 296 | -97 | 138 | -276 | 135 | 63 | 92 | -248 | -42 | -253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.980 | 4.020 | 4.191 | 4.616 | 4.376 | 4.530 | 4.202 | 4.299 | 4.338 | 4.446 | 4.168 | 4.098 | 3.853 |
| Equity | 3.862 | 3.905 | 4.005 | 4.301 | 4.203 | 4.341 | 4.064 | 4.200 | 4.262 | 4.354 | 4.107 | 4.065 | 3.812 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 118 | 115 | 181 | 312 | 173 | 189 | 137 | 99 | 76 | 92 | 61 | 34 | 41 |
| Total debt | 118 | 115 | 181 | 312 | 173 | 189 | 137 | 99 | 76 | 92 | 61 | 34 | 41 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2011 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|