| Revenue | DKK 538K | -32% |
| EBITDA | DKK -763K | +41% |
| Net profit | DKK 3,4M | +75% |
| Total assets | DKK 5M | +74% |
| Equity | DKK 4,9M | +83% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 224 | 194 | 506 | 1.362 | 1.057 | 844 | 551 | 901 | 636 | 498 | 747 | 791 | 538 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.042 | -467 | -387 | -1.131 | -2.088 | -1.300 |
| EBITDA | 45 | -35 | 47 | 65 | -100 | -199 | 1 | -141 | 170 | 111 | -384 | -1.297 | -763 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 45 | -35 | 47 | 65 | -100 | -199 | 1 | -145 | 170 | 111 | -384 | -1.297 | -763 |
| Net financials | -8 | 8 | 24 | 1.001 | 793 | 159 | 15 | 184 | 317 | -210 | 652 | 3.256 | 4.182 |
| Profit before tax | 37 | -26 | 70 | 1.067 | 693 | -41 | 16 | 40 | 487 | -99 | 268 | 1.959 | 3.419 |
| Tax | 11 | 0 | 0 | 7 | -20 | -42 | 4 | 58 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 26 | -26 | 70 | 1.060 | 713 | 1 | 12 | -19 | 487 | -99 | 268 | 1.959 | 3.419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 144 | 44 | 106 | 1.154 | 1.013 | 406 | 395 | 408 | 919 | 677 | 1.136 | 2.865 | 4.999 |
| Equity | -41 | -68 | 2 | 202 | 915 | 197 | 209 | 190 | 677 | 578 | 846 | 2.687 | 4.923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 185 | 111 | 104 | 952 | 97 | 209 | 186 | 218 | 242 | 99 | 291 | 178 | 75 |
| Total debt | 185 | 111 | 104 | 952 | 97 | 209 | 186 | 218 | 242 | 99 | 291 | 178 | 75 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|