| Revenue | DKK 5,3M | -10% |
| EBITDA | DKK -595K | +45% |
| Net profit | DKK -478K | +46% |
| Total assets | DKK 9,3M | +126% |
| Equity | DKK 1,2M | -29% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 1.465 | 1.778 | 1.469 | 2.664 | 1.844 | 3.510 | 5.525 | 5.869 | 5.261 |
| Staff expenses | -386 | -14 | -415 | -1.152 | -1.189 | -883 | -952 | -1.109 | -1.727 | -3.361 | -4.767 | -6.943 | -5.856 |
| EBITDA | 126 | 126 | -17 | 485 | 276 | 896 | 517 | 1.555 | 117 | 149 | 758 | -1.074 | -595 |
| Depreciation & amort. | 16 | -19 | -39 | -46 | -109 | -52 | -55 | -78 | -64 | -39 | -0 | -2 | -4 |
| EBIT | 110 | 107 | -56 | 439 | 167 | 844 | 462 | 1.477 | 53 | 110 | 758 | -1.076 | -599 |
| Net financials | -4 | 1 | -0 | 2 | -3 | -2 | -10 | -8 | -24 | -4 | 33 | -50 | -2 |
| Profit before tax | 106 | 108 | -57 | 441 | 164 | 842 | 452 | 1.469 | 28 | 106 | 792 | -1.126 | -602 |
| Tax | 23 | 28 | 21 | 105 | 39 | 189 | 102 | 325 | 11 | 24 | 177 | -245 | -123 |
| Net profit | 83 | 81 | -77 | 336 | 125 | 653 | 350 | 1.144 | 17 | 82 | 615 | -881 | -478 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.017 | 4.360 | 1.443 | 3.051 | 4.564 | 8.060 | 10.939 | 13.542 | 4.501 | 3.417 | 8.974 | 4.124 | 9.322 |
| Equity | 207 | 207 | 50 | 387 | 411 | 965 | 1.215 | 2.258 | 2.175 | 2.144 | 2.645 | 1.646 | 1.167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 811 | 4.153 | 1.392 | 2.664 | 4.153 | 7.095 | 9.637 | 11.284 | 2.326 | 1.273 | 6.330 | 2.478 | 8.155 |
| Total debt | 811 | 4.153 | 1.392 | 2.664 | 4.153 | 7.095 | 9.637 | 11.284 | 2.326 | 1.273 | 6.330 | 2.478 | 8.155 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|