| Revenue | DKK -72K | +28% |
| EBITDA | DKK -192K | -8% |
| Net profit | DKK 1,2M | -57% |
| Total assets | DKK 10,7M | -3% |
| Equity | DKK 10,5M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 87 | 116 | 98 | -19 | 2 | 61 | 58 | -59 | -70 | -57 | 0 | -90 | -57 | -72 |
| Staff expenses | -94 | -157 | -171 | -155 | -101 | -129 | -189 | -142 | -125 | -128 | -123 | -123 | -122 | -120 |
| EBITDA | -8 | -41 | -73 | -174 | -155 | -124 | -132 | -201 | -195 | -185 | -186 | -213 | -178 | -192 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -41 | -73 | -174 | -155 | -124 | -132 | -201 | -195 | -185 | -186 | -213 | -178 | -192 |
| Net financials | -679 | 1.374 | 480 | 563 | 320 | 638 | 884 | 1.080 | 181 | 316 | 91 | 2.705 | 2.842 | 1.443 |
| Profit before tax | -687 | 1.333 | 408 | 389 | 164 | 515 | 752 | 879 | -14 | 130 | -95 | 2.492 | 2.664 | 1.251 |
| Tax | 51 | -438 | 46 | 1 | 10 | -6 | -8 | -34 | -1 | -23 | -64 | -27 | -20 | 101 |
| Net profit | -738 | 1.771 | 361 | 388 | 154 | 521 | 760 | 913 | -13 | 153 | -31 | 2.519 | 2.683 | 1.150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.853 | 7.592 | 7.296 | 6.658 | 6.399 | 6.880 | 7.050 | 7.604 | 6.854 | 7.092 | 6.702 | 8.750 | 11.030 | 10.670 |
| Equity | 5.105 | 6.275 | 6.237 | 6.325 | 6.165 | 6.808 | 6.982 | 7.595 | 6.682 | 6.535 | 6.205 | 8.524 | 10.557 | 10.507 |
| Long-term debt | 0 | 0 | 0 | 1 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 366 | 101 |
| Short-term debt | 1.748 | 1.317 | 1.060 | 333 | 223 | 72 | 67 | 9 | 172 | 557 | 497 | 227 | 107 | 62 |
| Total debt | 1.748 | 1.317 | 1.060 | 334 | 234 | 72 | 67 | 9 | 172 | 557 | 497 | 227 | 473 | 163 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|