| Revenue | DKK -166K | +30% |
| EBITDA | DKK -1M | -106% |
| Net profit | DKK -4M | -187% |
| Total assets | DKK 49,7M | +1% |
| Equity | DKK 28,1M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -71 | -80 | -92 | -337 | -175 | -130 | -122 | -64 | -53 | -89 | -137 | -127 | -166 |
| Staff expenses | -0 | -726 | -826 | -935 | -435 | -581 | -154 | -0 | -0 | -400 | -300 | -363 | -846 |
| EBITDA | 1.121 | -806 | -919 | -1.310 | -610 | -711 | -276 | -64 | -53 | -489 | -437 | -491 | -1.011 |
| Depreciation & amort. | -0 | -7 | -7 | -7 | -0 | -4 | -5 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.121 | -814 | -926 | -1.318 | -610 | -715 | -281 | -70 | -53 | -489 | -437 | -491 | -1.011 |
| Net financials | 4.919 | 9.307 | 2.910 | 4.816 | 802 | 5.080 | -13.970 | 3.384 | 7.197 | 3.407 | -11.956 | 5.890 | -2.537 |
| Profit before tax | 6.040 | 8.493 | 2.984 | 3.498 | 192 | 4.365 | -14.251 | 5.572 | 7.144 | 2.864 | -12.457 | 5.354 | -3.662 |
| Tax | 596 | 2.130 | 729 | 827 | 109 | 999 | 138 | 294 | 130 | 255 | 175 | 707 | 368 |
| Net profit | 5.444 | 6.363 | 2.254 | 2.672 | 82 | 3.366 | -14.390 | 5.278 | 7.014 | 2.609 | -12.632 | 4.648 | -4.031 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.870 | 49.152 | 62.675 | 71.004 | 67.509 | 71.000 | 39.360 | 42.670 | 49.956 | 53.822 | 47.113 | 49.442 | 49.742 |
| Equity | 30.363 | 36.725 | 38.980 | 41.651 | 40.533 | 41.899 | 26.246 | 31.524 | 38.538 | 40.147 | 27.515 | 32.163 | 28.132 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.507 | 12.427 | 23.696 | 29.353 | 26.975 | 29.101 | 13.113 | 11.146 | 11.418 | 13.675 | 19.534 | 16.721 | 20.720 |
| Total debt | 4.507 | 12.427 | 23.696 | 29.353 | 26.975 | 29.101 | 13.113 | 11.146 | 11.418 | 13.675 | 19.534 | 16.721 | 20.720 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|