| Revenue | DKK 545K | -26% |
| EBITDA | DKK -108K | -205% |
| Net profit | DKK -276K | -614% |
| Total assets | DKK 213K | -63% |
| Equity | DKK -298K | -1246% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.475 | 2.106 | 2.303 | 2.149 | 2.710 | 2.033 | 1.529 | 1.315 | 751 | 737 | 545 |
| Staff expenses | -3.282 | -1.921 | -2.198 | -2.076 | -2.553 | -2.368 | -1.945 | -944 | -911 | -634 | -653 |
| EBITDA | 199 | 185 | 60 | 72 | 157 | -334 | -449 | 371 | -160 | 103 | -108 |
| Depreciation & amort. | -38 | -35 | -14 | -10 | -24 | -25 | -18 | -10 | -16 | -16 | -9 |
| EBIT | 160 | 150 | 46 | 62 | 133 | -359 | -467 | 361 | -176 | 87 | -117 |
| Net financials | -4 | -14 | -6 | -3 | -0 | -3 | -27 | -28 | -21 | -18 | -19 |
| Profit before tax | 157 | 135 | 40 | 60 | 132 | -362 | -494 | 333 | -197 | 69 | -136 |
| Tax | 43 | 41 | 15 | 18 | 32 | -77 | -108 | 74 | -43 | 15 | 140 |
| Net profit | 114 | 95 | 25 | 42 | 101 | -285 | -386 | 260 | -154 | 54 | -276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.449 | 1.143 | 1.451 | 1.348 | 1.499 | 992 | 688 | 960 | 577 | 582 | 213 |
| Equity | 474 | 519 | 494 | 487 | 540 | 204 | -182 | 78 | -76 | -22 | -298 |
| Long-term debt | 41 | 36 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 933 | 588 | 957 | 861 | 940 | 788 | 870 | 882 | 653 | 604 | 512 |
| Total debt | 974 | 624 | 957 | 861 | 959 | 788 | 870 | 882 | 653 | 604 | 512 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|