| Revenue | DKK 1,4M | +133% |
| EBITDA | DKK 268K | +157% |
| Net profit | DKK -230K | +42% |
| Total assets | DKK 425K | -47% |
| Equity | DKK 324K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -778 | -16 | 638 | 251 | 494 | 1.152 | 1.254 | 1.350 | 1.394 | 2.600 | 1.745 | 587 | 1.367 |
| Staff expenses | -570 | -143 | -590 | -482 | -378 | -548 | -555 | -489 | -488 | -525 | -956 | -1.056 | -1.099 |
| EBITDA | -188 | -159 | 48 | -231 | 116 | 604 | 699 | 861 | 906 | 2.074 | 789 | -469 | 268 |
| Depreciation & amort. | -10 | -10 | -10 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -198 | -169 | 38 | -241 | 116 | 604 | 699 | 861 | 906 | 2.074 | 789 | -469 | 268 |
| Net financials | 31 | 1.726 | -747 | 0 | -0 | -1 | -1 | -62 | -471 | 34 | -30 | -33 | -439 |
| Profit before tax | -159 | 1.557 | -709 | -241 | 116 | 603 | 698 | 799 | 435 | 2.109 | 760 | -502 | -171 |
| Tax | -41 | -41 | 7 | -55 | 26 | 133 | 156 | 189 | 123 | 456 | 173 | -102 | 59 |
| Net profit | -119 | 1.598 | -716 | -186 | 89 | 470 | 543 | 610 | 313 | 1.653 | 587 | -400 | -230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 487 | 1.809 | 1.070 | 849 | 662 | 813 | 1.015 | 1.051 | 466 | 1.635 | 1.289 | 801 | 425 |
| Equity | 248 | 1.749 | 935 | 749 | 537 | 605 | 600 | 425 | 16 | 1.121 | 1.091 | 554 | 324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 0 |
| Short-term debt | -239 | 58 | 136 | 100 | 125 | 208 | 415 | 626 | 390 | 514 | 198 | 247 | 101 |
| Total debt | -239 | 58 | 136 | 100 | 125 | 208 | 415 | 626 | 450 | 514 | 198 | 247 | 101 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|