| Revenue | DKK -50K | -145% |
| EBITDA | DKK -78K | +42% |
| Net profit | DKK 43K | +148% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 1,2M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.318 | — | 1.077 | 1.224 | 872 | 632 | 289 | 214 | 203 | 15 | 308 | 303 | 111 | -50 |
| Staff expenses | -664 | -0 | -664 | -668 | -664 | -464 | -155 | -244 | -244 | -245 | -245 | -245 | -246 | -28 |
| EBITDA | -552 | 0 | 304 | 460 | 127 | 59 | -11 | -30 | -41 | -229 | 64 | 59 | -135 | -78 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -32 | -71 | -74 | -74 | -74 | -27 | -3 | -0 | -0 | -0 |
| EBIT | -552 | 0 | 304 | 460 | 95 | -12 | -85 | -104 | -115 | -256 | 61 | 59 | -135 | -78 |
| Net financials | -7 | 0 | 129 | 123 | 59 | 80 | -90 | 42 | 73 | 147 | 86 | 54 | 45 | 121 |
| Profit before tax | -548 | 0 | 433 | 582 | 154 | 68 | -174 | -62 | -42 | -110 | 146 | 113 | -90 | 43 |
| Tax | -143 | -0 | 109 | 140 | 33 | 15 | -38 | -14 | -9 | 50 | -0 | -0 | -0 | -0 |
| Net profit | -405 | 0 | 324 | 443 | 121 | 53 | -136 | -49 | -33 | -160 | 146 | 113 | -90 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.047 | 0 | 2.414 | 2.626 | 2.412 | 2.213 | 1.808 | 1.564 | 1.539 | 1.272 | 1.308 | 1.396 | 1.212 | 1.217 |
| Equity | 1.504 | 0 | 1.818 | 2.060 | 2.181 | 2.034 | 1.698 | 1.449 | 1.361 | 1.144 | 1.233 | 1.287 | 1.136 | 1.179 |
| Long-term debt | 0 | 0 | 0 | 0 | 12 | 11 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -543 | 0 | 597 | 566 | 220 | 169 | 110 | 115 | 178 | 128 | 75 | 109 | 76 | 38 |
| Total debt | -543 | 0 | 597 | 566 | 220 | 169 | 110 | 115 | 178 | 128 | 75 | 109 | 76 | 38 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|