| Revenue | DKK 408K | +7% |
| EBITDA | DKK -97K | -79% |
| Net profit | DKK -2,9M | -215% |
| Total assets | DKK 78,2M | +71% |
| Equity | DKK 65,1M | +99% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 535 | 422 | 363 | 49 | 134 | 595 | 354 | 520 | 327 | 88 | 252 | 379 | 408 |
| Staff expenses | -183 | -298 | -317 | -314 | -334 | -341 | -360 | -386 | -414 | -414 | -329 | -433 | -504 |
| EBITDA | 352 | 124 | 45 | -265 | -199 | 254 | -7 | 135 | -87 | -326 | -77 | -54 | -97 |
| Depreciation & amort. | 14 | 32 | 31 | 40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 338 | 92 | 15 | -305 | -199 | 254 | -7 | 135 | -87 | -326 | -77 | -54 | -97 |
| Net financials | 522 | 724 | 644 | 2.657 | 87 | 13.886 | 14 | -125 | 128 | 330 | 2.643 | 2.683 | -2.808 |
| Profit before tax | 860 | 816 | 658 | 2.352 | -112 | 14.140 | 7 | 10 | 40 | 4 | 2.566 | 2.629 | -2.904 |
| Tax | 94 | 42 | 74 | -0 | -0 | -0 | -0 | 4 | 51 | -0 | 234 | 110 | -0 |
| Net profit | 766 | 774 | 584 | 2.352 | -112 | 14.140 | 7 | 5 | -11 | 4 | 2.332 | 2.519 | -2.904 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.938 | 27.681 | 28.272 | 38.815 | 40.974 | 31.041 | 33.422 | 36.865 | 37.513 | 40.536 | 43.301 | 45.662 | 78.174 |
| Equity | 25.012 | 25.688 | 26.172 | 28.423 | 28.311 | 28.562 | 28.996 | 28.361 | 28.239 | 28.130 | 30.348 | 32.749 | 65.050 |
| Long-term debt | 1.119 | 918 | 1.168 | 9.555 | 8.024 | 526 | 525 | 525 | 1.664 | 3.321 | 3.427 | 3.208 | 3.589 |
| Short-term debt | 807 | 1.075 | 931 | 836 | 4.639 | 1.953 | 3.900 | 7.979 | 7.610 | 9.086 | 9.527 | 9.705 | 9.535 |
| Total debt | 1.926 | 1.993 | 2.100 | 10.391 | 12.663 | 2.480 | 4.425 | 8.504 | 9.274 | 12.407 | 12.953 | 12.914 | 13.124 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|