| Revenue | DKK 192K | -336% |
| EBITDA | DKK 74K | +135% |
| Net profit | DKK -79K | +73% |
| Total assets | DKK 1,4M | +39% |
| Equity | DKK 528K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -87 | -115 | -81 | 364 | 68 | 141 | 223 | 327 | 339 | 285 | 594 | -81 | 192 |
| Staff expenses | -18 | -77 | -109 | -59 | -51 | -71 | -102 | -162 | -112 | -158 | -133 | -129 | -118 |
| EBITDA | -105 | -192 | -189 | 305 | 16 | 70 | 122 | 164 | 228 | 127 | 461 | -210 | 74 |
| Depreciation & amort. | -38 | -294 | -72 | -149 | -225 | -138 | -108 | -117 | -121 | -152 | -136 | -77 | -90 |
| EBIT | -142 | -485 | -262 | 156 | -208 | -68 | 14 | 47 | 107 | -25 | 326 | -287 | -15 |
| Net financials | -42 | -57 | -68 | -25 | -16 | 74 | 32 | -7 | -7 | -19 | 137 | -10 | -45 |
| Profit before tax | -185 | -543 | -330 | 131 | -224 | 6 | 46 | 40 | 100 | -44 | 463 | -297 | -60 |
| Tax | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 19 |
| Net profit | -185 | -543 | -330 | 131 | -224 | 6 | 46 | 40 | 100 | -44 | 463 | -297 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.724 | 1.267 | 1.695 | 1.259 | 955 | 1.002 | 839 | 917 | 1.041 | 1.142 | 1.039 | 995 | 1.382 |
| Equity | 1.456 | 913 | 584 | 715 | 491 | 467 | 513 | 445 | 545 | 500 | 903 | 606 | 528 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 268 | 354 | 1.111 | 544 | 465 | 535 | 326 | 473 | 496 | 642 | 136 | 389 | 836 |
| Total debt | 268 | 354 | 1.111 | 544 | 465 | 535 | 326 | 473 | 496 | 642 | 136 | 389 | 836 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|