| Revenue | DKK -292K | +22% |
| EBITDA | DKK -1,8M | -7% |
| Net profit | DKK 6,7M | +270% |
| Total assets | DKK 127,1M | +2% |
| Equity | DKK 126,2M | +1% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -407 | -257 | -448 | -367 | -295 | -391 | -257 | -237 | -448 | -230 | -239 | -292 |
| Staff expenses | -2.241 | -1.388 | -1.390 | -1.590 | -1.390 | -1.389 | -1.390 | -1.395 | -1.401 | -1.452 | -1.446 | -1.458 |
| EBITDA | -2.648 | -1.645 | -1.838 | -1.795 | -1.685 | -1.780 | -1.646 | -1.632 | -1.850 | -1.682 | -1.686 | -1.806 |
| Depreciation & amort. | -42 | -125 | -78 | 81 | -10 | -10 | -10 | -11 | -62 | -143 | -143 | -54 |
| EBIT | -2.689 | -1.770 | -1.916 | -1.876 | -1.696 | -1.790 | -1.657 | -1.643 | -1.912 | -1.825 | -1.829 | -1.859 |
| Net financials | 12.379 | 8.130 | 11.135 | 4.223 | 5.968 | -506 | 11.486 | 11.059 | 20.082 | -6.923 | -2.213 | 9.438 |
| Profit before tax | 9.689 | 6.360 | 9.220 | 2.347 | 4.272 | -2.297 | 8.829 | 9.415 | 18.170 | -8.748 | -4.041 | 7.578 |
| Tax | 857 | 1.562 | 2.303 | 560 | 1.052 | -2 | 1.552 | 2.075 | 3.939 | 142 | -84 | 833 |
| Net profit | 8.832 | 4.798 | 6.917 | 1.787 | 3.220 | -2.294 | 7.277 | 7.341 | 14.231 | -8.890 | -3.957 | 6.745 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120.155 | 116.464 | 121.015 | 121.293 | 123.471 | 119.860 | 125.351 | 132.584 | 143.497 | 131.639 | 125.248 | 127.145 |
| Equity | 117.264 | 116.062 | 116.979 | 117.766 | 120.882 | 118.482 | 124.759 | 128.600 | 141.831 | 128.941 | 124.483 | 126.228 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.849 | 361 | 4.015 | 3.518 | 2.581 | 1.373 | 590 | 3.984 | 1.626 | 2.649 | 717 | 890 |
| Total debt | 2.849 | 361 | 4.015 | 3.518 | 2.581 | 1.373 | 590 | 3.984 | 1.626 | 2.649 | 717 | 890 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|