| Revenue | DKK -288K | -147% |
| EBITDA | DKK -1,1M | -987% |
| Net profit | DKK -493K | -14% |
| Total assets | DKK 10M | -6% |
| Equity | DKK 8M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | -293 | -526 | -175 | 259 | 250 | 113 | 326 | 370 | -309 | -471 | 612 | -288 |
| Staff expenses | -387 | -387 | -355 | -387 | -387 | -521 | -558 | -575 | -575 | -628 | -576 | -712 | -791 |
| EBITDA | -179 | -1.003 | -390 | -562 | -128 | -271 | -445 | -250 | -205 | -937 | -1.047 | -99 | -1.079 |
| Depreciation & amort. | -0 | -0 | 245 | -58 | -57 | -77 | -95 | -90 | -65 | -29 | -29 | -16 | -13 |
| EBIT | -179 | -1.003 | -636 | -621 | -185 | -348 | -540 | -340 | -271 | -966 | -1.076 | -115 | -1.093 |
| Net financials | 908 | 1.293 | -550 | -248 | -392 | -4 | -308 | 1.439 | 218 | 169 | -1.722 | -319 | 599 |
| Profit before tax | 729 | 289 | -1.186 | -869 | -577 | -352 | -848 | 1.099 | -53 | -797 | -2.798 | -434 | -493 |
| Tax | 35 | 24 | -0 | 14 | -1 | 0 | 2 | 2 | 0 | -0 | 12 | -0 | -0 |
| Net profit | 694 | 265 | -1.186 | -883 | -576 | -352 | -850 | 1.097 | -53 | -797 | -2.809 | -434 | -493 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.168 | 20.180 | 23.040 | 28.295 | 29.353 | 28.610 | 27.300 | 24.146 | 18.863 | 16.162 | 12.199 | 10.585 | 9.988 |
| Equity | 17.889 | 17.955 | 16.769 | 15.886 | 15.238 | 14.786 | 13.936 | 15.033 | 14.924 | 13.128 | 9.214 | 8.531 | 8.038 |
| Long-term debt | 7.123 | 2.050 | 4.513 | 10.740 | 9.470 | 11.856 | 11.489 | 7.487 | 2.739 | 2.654 | 2.561 | 1.597 | 1.526 |
| Short-term debt | 156 | 175 | 1.758 | 1.669 | 4.645 | 1.969 | 1.876 | 1.627 | 1.200 | 381 | 423 | 456 | 424 |
| Total debt | 7.278 | 2.225 | 6.270 | 12.409 | 14.115 | 13.824 | 13.365 | 9.114 | 3.938 | 3.034 | 2.984 | 2.054 | 1.951 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|