| Revenue | DKK 55K | +1% |
| EBITDA | DKK -151K | +59% |
| Net profit | DKK -268K | +15% |
| Total assets | DKK 1,8M | -18% |
| Equity | DKK 1,1M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 725 | 246 | 752 | 291 | 207 | 1.224 | 541 | 529 | 638 | 181 | 622 | 944 | 54 | 55 |
| Staff expenses | -573 | -411 | -412 | -360 | -540 | -480 | -425 | -434 | -413 | -301 | -680 | -416 | -424 | -206 |
| EBITDA | 100 | -120 | 288 | -75 | -332 | 744 | 116 | 95 | 225 | -120 | -58 | 528 | -370 | -151 |
| Depreciation & amort. | -0 | -0 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -0 | -0 |
| EBIT | 100 | -120 | 286 | -77 | -334 | 742 | 115 | 93 | 223 | -121 | -59 | 526 | -370 | -151 |
| Net financials | -2 | -1 | -1 | -1 | -1 | -1 | -10 | -13 | -15 | -18 | -14 | -38 | -31 | -26 |
| Profit before tax | 98 | -122 | 285 | -78 | -188 | 742 | 105 | 80 | 209 | -140 | -74 | 488 | -401 | -177 |
| Tax | 25 | 57 | 70 | 30 | 74 | 163 | 24 | 18 | 47 | -30 | -16 | 112 | -87 | 91 |
| Net profit | 72 | -179 | 215 | -108 | -261 | 579 | 81 | 62 | 162 | -109 | -57 | 377 | -314 | -268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.943 | 1.602 | 1.957 | 1.730 | 1.473 | 2.282 | 2.227 | 2.231 | 2.547 | 2.173 | 2.161 | 2.741 | 2.228 | 1.831 |
| Equity | 1.665 | 1.436 | 1.601 | 1.443 | 1.132 | 1.660 | 1.692 | 1.700 | 1.807 | 1.641 | 1.526 | 1.844 | 1.469 | 1.134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 166 | 355 | 287 | 342 | 622 | 535 | 531 | 740 | 532 | 635 | 896 | 759 | 697 |
| Total debt | 279 | 166 | 355 | 287 | 342 | 622 | 535 | 531 | 740 | 532 | 635 | 896 | 759 | 697 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|