| Revenue | DKK -152K | +145% |
| EBITDA | DKK -264K | +30% |
| Net profit | DKK -327K | +10% |
| Total assets | DKK 1M | -31% |
| Equity | DKK 156K | -68% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 269 | 218 | 258 | 382 | 471 | 534 | 563 | 174 | 74 | 134 | 36 | -62 | -152 |
| Staff expenses | -269 | -192 | -157 | -211 | -239 | -234 | -233 | -109 | -103 | -269 | -248 | -313 | -112 |
| EBITDA | -276 | -166 | -88 | 14 | 71 | 300 | 330 | 65 | -29 | -135 | -212 | -375 | -264 |
| Depreciation & amort. | 33 | -9 | -0 | -0 | -0 | -2 | -11 | -13 | -15 | -19 | -19 | -16 | -15 |
| EBIT | -309 | -175 | -88 | 14 | 71 | 298 | 319 | 52 | -44 | -154 | -231 | -391 | -279 |
| Net financials | 72 | 31 | 15 | 55 | -16 | 57 | -67 | 63 | 28 | 72 | -8 | 29 | -48 |
| Profit before tax | -237 | -144 | -73 | 68 | 55 | 355 | 252 | 115 | -16 | -83 | -239 | -362 | -327 |
| Tax | -51 | 29 | 418 | 0 | 0 | 0 | -257 | 30 | 1 | 2 | 225 | 0 | 0 |
| Net profit | -185 | -173 | -491 | 68 | 55 | 355 | 509 | 84 | -17 | -84 | -464 | -362 | -327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.454 | 1.342 | 973 | 589 | 686 | 1.126 | 1.673 | 1.684 | 1.915 | 1.862 | 2.246 | 1.473 | 1.020 |
| Equity | 1.102 | 880 | 342 | 409 | 463 | 818 | 1.327 | 1.411 | 1.394 | 1.310 | 846 | 483 | 156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 352 | 461 | 632 | 181 | 223 | 308 | 346 | 272 | 521 | 553 | 1.400 | 989 | 864 |
| Total debt | 352 | 461 | 632 | 181 | 223 | 308 | 346 | 272 | 521 | 553 | 1.400 | 989 | 864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Helicon Revisionsfirma | Audit | 0 companies |