| Revenue | DKK -62K | -19% |
| EBITDA | DKK -62K | +19% |
| Net profit | DKK -109K | -136% |
| Total assets | DKK 4,6M | -8% |
| Equity | DKK 4,5M | -8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.031 | -930 | 986 | 967 | 659 | 907 | 1.063 | 1.353 | 1.452 | 4.648 | 215 | -52 | -76 | -62 |
| Staff expenses | -1.013 | -829 | -834 | -879 | -629 | -1.024 | -750 | -1.100 | -1.144 | -1.273 | -48 | -0 | -0 | -0 |
| EBITDA | 18 | -60 | 151 | 88 | 30 | -117 | 313 | 253 | 308 | 3.375 | 167 | -52 | -76 | -62 |
| Depreciation & amort. | 62 | -21 | -22 | -21 | -28 | -21 | -21 | -43 | -38 | -0 | -0 | -0 | -4 | -4 |
| EBIT | -44 | -80 | 129 | 67 | 2 | -138 | 292 | 210 | 270 | 3.375 | 167 | -52 | -80 | -65 |
| Net financials | -29 | -30 | -21 | -13 | -10 | -7 | -11 | -11 | -10 | -2 | -3 | -10 | 437 | -74 |
| Profit before tax | -73 | -39 | 108 | 54 | -9 | -145 | 281 | 199 | 259 | 3.373 | 164 | -62 | 357 | -139 |
| Tax | -2 | 6 | 4 | 12 | -1 | -34 | 62 | 44 | 58 | 371 | 0 | -0 | 50 | -30 |
| Net profit | -71 | -45 | 105 | 43 | -8 | -111 | 219 | 155 | 201 | 3.003 | 163 | -62 | 307 | -109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.572 | 1.478 | 1.490 | 1.442 | 1.605 | 1.496 | 1.443 | 3.092 | 3.264 | 6.427 | 5.302 | 4.953 | 4.979 | 4.561 |
| Equity | 578 | 623 | 727 | 770 | 762 | 651 | 870 | 2.386 | 2.587 | 5.390 | 5.270 | 4.922 | 4.935 | 4.520 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 995 | -855 | 763 | 672 | 843 | 846 | 573 | 707 | 678 | 1.037 | 31 | 31 | 44 | 40 |
| Total debt | 995 | -855 | 763 | 672 | 843 | 846 | 573 | 707 | 678 | 1.037 | 31 | 31 | 44 | 40 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|