| Revenue | DKK 219K | +73% |
| EBITDA | DKK -381K | +14% |
| Net profit | DKK -1,1M | -192% |
| Total assets | DKK 12,6M | -8% |
| Equity | DKK 12,2M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -6 | 7 | 30 | 282 | 259 | 138 | 210 | 297 | 355 | 250 | 203 | 127 | 219 |
| Staff expenses | -131 | -120 | -0 | -32 | -362 | -381 | -220 | -257 | -442 | -440 | -402 | -453 | -535 | -600 |
| EBITDA | 404 | -126 | 7 | -2 | -80 | -122 | -82 | -92 | -146 | -85 | -152 | -250 | -441 | -381 |
| Depreciation & amort. | -138 | -56 | -56 | -10 | -213 | -255 | -255 | -239 | -223 | -204 | -213 | -222 | -205 | -153 |
| EBIT | 266 | -182 | -49 | -12 | -293 | -377 | -337 | -331 | -368 | -288 | -365 | -471 | -646 | -534 |
| Net financials | -936 | 760 | 742 | 192 | 1.221 | 174 | 94 | 224 | 186 | 317 | -1.182 | 911 | 1.802 | -525 |
| Profit before tax | -670 | 578 | 694 | 179 | 928 | -202 | -243 | -243 | -297 | 29 | -1.547 | 439 | 1.156 | -1.059 |
| Tax | -63 | 67 | 95 | 94 | 60 | -50 | -53 | -53 | 128 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -607 | 510 | 599 | 86 | 868 | -153 | -190 | -190 | -425 | 29 | -1.547 | 439 | 1.156 | -1.059 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.075 | 15.274 | 15.604 | 15.525 | 16.423 | 15.938 | 15.529 | 15.039 | 14.556 | 14.287 | 12.417 | 12.782 | 13.790 | 12.641 |
| Equity | 14.588 | 14.798 | 15.097 | 14.883 | 15.451 | 15.298 | 14.808 | 14.510 | 13.974 | 13.803 | 11.996 | 12.318 | 13.352 | 12.155 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 352 |
| Short-term debt | -482 | 472 | 506 | 643 | 944 | 640 | 721 | 530 | 582 | 484 | 421 | 464 | 437 | 134 |
| Total debt | -482 | 472 | 506 | 643 | 944 | 640 | 721 | 530 | 582 | 484 | 421 | 464 | 437 | 486 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|