| Revenue | DKK 735K | +108% |
| EBITDA | DKK -397K | +22% |
| Net profit | DKK -272K | -105% |
| Total assets | DKK 16,7M | -7% |
| Equity | DKK 16,4M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 352 | 210 | 234 | 126 | 280 | 58 | -331 | 561 | -270 | 1.311 | -176 | -20 | 353 | 735 |
| Staff expenses | -256 | -3 | -3 | -1 | -1 | -118 | -579 | -535 | -604 | -791 | -1.497 | -536 | -864 | -1.132 |
| EBITDA | 65 | 212 | 231 | 126 | 279 | -60 | -911 | 27 | -874 | 520 | -1.673 | -556 | -511 | -397 |
| Depreciation & amort. | -1 | -0 | -0 | -0 | -0 | -0 | -1 | -5 | -5 | -5 | -5 | -5 | -5 | -8 |
| EBIT | 63 | 212 | 231 | 126 | 279 | -60 | -912 | 21 | -879 | 515 | -1.679 | -562 | -516 | -405 |
| Net financials | -17 | -134 | -8 | 1 | -5 | -2 | 13.892 | -100 | 141 | 2.655 | -14 | 34 | 6.148 | 132 |
| Profit before tax | 46 | 78 | 223 | 127 | 274 | -62 | 12.980 | -79 | -738 | 3.169 | -1.693 | -527 | 5.632 | -272 |
| Tax | 12 | 47 | 55 | 30 | 60 | -0 | -0 | -0 | -0 | 5 | -5 | -0 | -0 | -0 |
| Net profit | 34 | 25 | 169 | 97 | 214 | -62 | 12.980 | -79 | -738 | 3.164 | -1.688 | -527 | 5.632 | -272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 930 | 766 | 720 | 720 | 609 | 597 | 14.068 | 14.221 | 14.953 | 16.719 | 13.732 | 12.718 | 17.882 | 16.666 |
| Equity | 444 | 373 | 445 | 443 | 457 | 294 | 13.171 | 12.986 | 12.140 | 15.193 | 13.006 | 12.178 | 17.661 | 16.388 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
| Short-term debt | 486 | 394 | 275 | 277 | 152 | 304 | 897 | 1.235 | 2.813 | 1.520 | 724 | 539 | 221 | 278 |
| Total debt | 486 | 394 | 275 | 277 | 152 | 304 | 897 | 1.235 | 2.813 | 1.520 | 726 | 539 | 221 | 278 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2015 | |
| Individual | 33.3% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|