| Revenue | DKK 294K | +59% |
| EBITDA | DKK 268K | +172% |
| Net profit | DKK -510K | -178% |
| Total assets | DKK 3M | -16% |
| Equity | DKK 1,7M | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 178 | 26 | 49 | 130 | 5 | 153 | 172 | 239 | 364 | 324 | 347 | 125 | 185 | 294 |
| Staff expenses | -312 | -312 | -228 | -255 | -256 | -246 | -120 | -128 | -59 | -61 | -52 | -132 | -87 | -26 |
| EBITDA | -361 | -286 | -179 | -125 | -247 | -93 | 52 | 112 | 305 | 264 | 295 | -6 | 99 | 268 |
| Depreciation & amort. | 54 | -58 | -50 | -43 | 2 | -70 | -70 | -35 | -42 | -21 | -33 | -46 | -4 | -0 |
| EBIT | -415 | -344 | -229 | -169 | -249 | -164 | -19 | 76 | 263 | 243 | 262 | -52 | 95 | 268 |
| Net financials | -35 | 301 | 232 | 365 | -18 | 66 | -74 | -59 | 114 | 229 | 17 | 255 | 746 | -773 |
| Profit before tax | -450 | -43 | 3 | 196 | -267 | -98 | -93 | 18 | 377 | 472 | 279 | 203 | 841 | -505 |
| Tax | 6 | 8 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 50 | 45 | 190 | 5 |
| Net profit | -455 | -50 | 2 | 196 | -267 | -98 | -93 | 18 | 377 | 472 | 229 | 158 | 652 | -510 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.916 | 1.908 | 1.940 | 2.048 | 1.568 | 1.421 | 1.339 | 1.147 | 1.616 | 2.026 | 2.184 | 2.412 | 3.511 | 2.962 |
| Equity | 1.642 | 1.543 | 1.497 | 1.543 | 1.125 | 977 | 832 | 797 | 1.174 | 1.591 | 1.764 | 1.722 | 2.223 | 1.652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 161 | 0 |
| Short-term debt | 275 | 365 | 443 | 505 | 443 | 444 | 506 | 350 | 442 | 435 | 421 | 642 | 1.127 | 1.309 |
| Total debt | 275 | 365 | 443 | 505 | 443 | 444 | 506 | 350 | 442 | 435 | 421 | 690 | 1.288 | 1.309 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|