| Revenue | DKK -1,3M | +682% |
| EBITDA | DKK -3,3M | -67% |
| Net profit | DKK 1,9M | -53% |
| Total assets | DKK 108,5M | -6% |
| Equity | DKK 108,4M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 489 | -2.872 | -174 | -1.160 | -298 | -376 | -343 | -148 | -279 | -311 | -519 | -162 | -1.264 |
| Staff expenses | -1.844 | -953 | -755 | -1.158 | -1.244 | -360 | -1.273 | -366 | -787 | -852 | -965 | -1.828 | -2.052 |
| EBITDA | 2.383 | -3.825 | -929 | -2.318 | -1.541 | -737 | -1.617 | -514 | -1.066 | -1.163 | -1.484 | -1.989 | -3.316 |
| Depreciation & amort. | -25 | -27 | -10 | -8 | -4 | -309 | -312 | -326 | -324 | -470 | -154 | -241 | -502 |
| EBIT | 2.358 | -3.852 | -939 | -2.326 | -1.545 | -1.046 | -1.929 | -840 | -1.389 | -1.632 | -1.638 | -2.230 | -3.817 |
| Net financials | -3.569 | 3.072 | 2.802 | 3.439 | 3.034 | 3.802 | 3.696 | 5.467 | 8.464 | 137.157 | -8.580 | 7.342 | 6.554 |
| Profit before tax | -1.120 | -780 | 1.863 | 1.113 | 1.489 | 2.757 | 1.768 | 4.628 | 7.074 | 135.568 | -10.218 | 5.112 | 2.737 |
| Tax | 78 | -440 | 83 | 34 | -320 | 43 | -496 | 188 | -93 | 4.945 | -2.956 | 1.042 | 807 |
| Net profit | -1.198 | -340 | 1.780 | 1.079 | 1.809 | 2.713 | 2.264 | 4.440 | 7.167 | 130.623 | -7.262 | 4.070 | 1.930 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.269 | 38.845 | 37.961 | 35.789 | 34.559 | 34.241 | 33.683 | 32.533 | 36.359 | 159.179 | 118.069 | 115.194 | 108.459 |
| Equity | 38.395 | 35.004 | 34.852 | 33.109 | 30.607 | 29.321 | 29.584 | 27.024 | 31.069 | 141.692 | 117.404 | 114.474 | 108.404 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.789 | 1.044 | 2.310 | 284 | 32 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.869 | 3.841 | 3.109 | 2.680 | 2.163 | 3.859 | 1.777 | 5.225 | 5.258 | 17.487 | 665 | 720 | 55 |
| Total debt | -3.869 | 3.841 | 3.109 | 2.680 | 3.952 | 4.903 | 4.087 | 5.509 | 5.290 | 17.487 | 665 | 720 | 55 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|