| Revenue | DKK -145K | -150% |
| EBITDA | DKK -158K | -158% |
| Net profit | DKK -170K | -225% |
| Total assets | DKK 755K | -16% |
| Equity | DKK -339K | -101% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -515 | 580 | 578 | 582 | 635 | 492 | 530 | 255 | 350 | 799 | 190 | 289 | -145 |
| Staff expenses | -485 | -560 | -496 | -673 | -364 | -389 | -553 | -156 | -261 | -666 | -179 | -16 | -13 |
| EBITDA | 145 | 20 | 82 | -90 | 271 | 102 | -23 | -71 | 89 | 133 | 11 | 273 | -158 |
| Depreciation & amort. | -87 | -124 | -122 | -157 | -160 | -84 | -106 | -49 | -20 | -17 | -96 | -96 | -91 |
| EBIT | 57 | -104 | -41 | -247 | 111 | 18 | -129 | -120 | 69 | 116 | -85 | 177 | -249 |
| Net financials | -27 | -21 | 6 | 27 | 46 | -96 | 23 | 214 | -32 | -102 | 24 | -4 | 27 |
| Profit before tax | 69 | -125 | -34 | -220 | 157 | -77 | -106 | 95 | 36 | 15 | -61 | 173 | -222 |
| Tax | 10 | 22 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 37 | -52 |
| Net profit | 59 | -148 | -34 | -220 | 157 | -77 | -106 | 95 | 36 | 15 | -61 | 136 | -170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 448 | 0 | 0 | 725 | 650 | 307 | 700 | 323 | 355 | 1.045 | 1.013 | 900 | 755 |
| Equity | 40 | 0 | 0 | -362 | -206 | -283 | -389 | -295 | -258 | -243 | -305 | -168 | -339 |
| Long-term debt | -146 | 0 | 0 | 460 | 341 | 73 | 342 | 13 | 0 | 470 | 407 | 343 | 278 |
| Short-term debt | -262 | 0 | 0 | 627 | 515 | 517 | 747 | 605 | 613 | 818 | 911 | 696 | 815 |
| Total debt | -408 | 0 | 0 | 1.087 | 856 | 590 | 1.090 | 618 | 613 | 1.289 | 1.318 | 1.040 | 1.094 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|