| Revenue | DKK -179K | +21% |
| EBITDA | DKK -883K | -16% |
| Net profit | DKK -1,2M | -940% |
| Total assets | DKK 12,9M | -9% |
| Equity | DKK 12,8M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 494 | 312 | 204 | 357 | 291 | 403 | 480 | 117 | -51 | 39 | -182 | -149 | -179 |
| Staff expenses | -287 | -293 | -292 | -297 | -505 | -737 | -615 | -428 | -538 | -638 | -610 | -612 | -704 |
| EBITDA | 208 | 18 | -88 | 60 | -214 | -334 | -135 | -311 | -589 | -598 | -792 | -761 | -883 |
| Depreciation & amort. | -16 | -19 | -23 | -19 | -19 | -0 | -0 | -0 | -55 | -55 | -0 | -0 | -0 |
| EBIT | 191 | -0 | -111 | 41 | -233 | -334 | -135 | -311 | -644 | -653 | -792 | -761 | -883 |
| Net financials | 822 | 850 | 982 | 415 | 146 | 943 | 5.501 | 893 | 1.537 | 860 | 21 | 905 | -308 |
| Profit before tax | 1.013 | 850 | 871 | 456 | -86 | 610 | 5.366 | 582 | 894 | 207 | -771 | 144 | -1.191 |
| Tax | 53 | 19 | -0 | 59 | -1 | -0 | -0 | 2 | 1 | -0 | 3 | 2 | -0 |
| Net profit | 960 | 831 | 871 | 397 | -85 | 610 | 5.366 | 579 | 893 | 207 | -773 | 142 | -1.191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.049 | 6.738 | 7.528 | 7.599 | 7.389 | 8.414 | 13.478 | 13.998 | 14.871 | 15.022 | 14.128 | 14.166 | 12.859 |
| Equity | 5.321 | 6.152 | 7.023 | 7.420 | 7.334 | 7.944 | 13.310 | 13.889 | 14.782 | 14.989 | 14.101 | 14.125 | 12.812 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 728 | 581 | 503 | 178 | 55 | 471 | 169 | 96 | 89 | 33 | 27 | 41 | 47 |
| Total debt | 728 | 581 | 503 | 178 | 55 | 471 | 169 | 109 | 89 | 33 | 27 | 41 | 47 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|