| Revenue | DKK 44K | -100% |
| EBITDA | DKK -761K | -106% |
| Net profit | DKK -464K | -108% |
| Total assets | DKK 5,8M | -20% |
| Equity | DKK 5,7M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 875 | 1.100 | 1.365 | 2.036 | 2.115 | 3.414 | 3.938 | 4.305 | 5.630 | 6.955 | 7.760 | 13.878 | 44 |
| Staff expenses | -432 | -503 | -512 | -828 | -639 | -572 | -572 | -664 | -939 | -978 | -671 | -1.686 | -805 |
| EBITDA | -53 | 82 | 29 | -378 | -99 | 208 | 208 | 398 | 492 | 439 | 1.208 | 12.192 | -761 |
| Depreciation & amort. | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -480 | -4.320 | -0 |
| EBIT | -56 | 79 | 26 | -378 | -99 | 208 | 208 | 398 | 492 | 439 | 728 | 7.872 | -761 |
| Net financials | -1 | 10 | 6 | -2 | 0 | -31 | 2 | -2 | 0 | -4 | -2 | 279 | 222 |
| Profit before tax | -56 | 89 | 32 | -380 | -99 | 178 | 209 | 396 | 493 | 434 | 725 | 8.151 | -539 |
| Tax | 0 | 12 | 11 | -0 | 1 | 1 | -0 | 64 | 114 | 113 | 166 | 2.111 | -75 |
| Net profit | -57 | 77 | 21 | -380 | -100 | 177 | 209 | 332 | 379 | 322 | 559 | 6.039 | -464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 255 | 371 | 506 | 366 | 341 | 1.000 | 871 | 1.166 | 1.346 | 5.176 | 4.348 | 7.246 | 5.823 |
| Equity | -10 | 68 | 89 | -291 | -391 | -214 | -5 | 327 | 506 | 602 | 861 | 6.600 | 5.686 |
| Long-term debt | 4 | 0 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 2.520 | 1.680 | 0 | 0 |
| Short-term debt | 261 | 304 | 323 | 657 | 732 | 1.215 | 877 | 839 | 840 | 1.961 | 1.710 | 646 | 137 |
| Total debt | 265 | 304 | 418 | 657 | 732 | 1.215 | 877 | 839 | 840 | 4.481 | 3.390 | 646 | 137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Pedersen | Audit | 0 companies |