| Revenue | DKK 989K | -9% |
| EBITDA | DKK 52K | +129% |
| Net profit | DKK -132K | +51% |
| Total assets | DKK 2,8M | -13% |
| Equity | DKK 1,1M | -11% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -551 | -508 | 989 | 1.236 | 1.589 | 1.746 | 1.662 | 1.648 | 1.127 | 1.825 | 1.998 | 1.267 | 1.087 | 989 |
| Staff expenses | -518 | -478 | -490 | -1.129 | -1.622 | -1.631 | -1.697 | -1.396 | -1.029 | -1.328 | -1.544 | -1.326 | -1.270 | -884 |
| EBITDA | -33 | -29 | 500 | 107 | -33 | 115 | -35 | 252 | 98 | 497 | 454 | -59 | -183 | 52 |
| Depreciation & amort. | -0 | -0 | -3 | -14 | -39 | -39 | -39 | -39 | -22 | -0 | -0 | -13 | -13 | -13 |
| EBIT | -33 | -29 | 496 | 93 | -72 | 75 | -74 | 213 | 76 | 497 | 454 | -72 | -196 | 40 |
| Net financials | 0 | 0 | 0 | 0 | -31 | -20 | -33 | -24 | -18 | -10 | -22 | -26 | -76 | -172 |
| Profit before tax | -38 | -6 | 481 | 68 | -103 | 55 | -107 | 189 | 58 | 487 | 432 | -98 | -271 | -132 |
| Tax | -11 | -5 | 125 | 17 | -4 | -0 | -24 | 42 | 14 | 112 | 101 | -3 | -0 | -0 |
| Net profit | -28 | -0 | 356 | 51 | -99 | 55 | -82 | 147 | 44 | 375 | 331 | -95 | -271 | -132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.378 | 1.223 | 1.826 | 2.407 | 2.747 | 2.894 | 2.970 | 2.750 | 2.790 | 3.146 | 3.314 | 3.322 | 3.209 | 2.797 |
| Equity | 559 | 511 | 818 | 818 | 720 | 775 | 692 | 839 | 883 | 1.258 | 1.589 | 1.494 | 1.223 | 1.090 |
| Long-term debt | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 19 | 148 | 399 | 111 | 0 | 0 | 0 |
| Short-term debt | -819 | -712 | 1.007 | 1.579 | 2.028 | 2.119 | 2.278 | 1.892 | 1.759 | 1.479 | 1.614 | 1.828 | 1.986 | 1.707 |
| Total debt | -819 | -712 | 1.007 | 1.585 | 2.028 | 2.119 | 2.278 | 1.911 | 1.907 | 1.878 | 1.725 | 1.828 | 1.986 | 1.707 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|