| Revenue | DKK -270K | -22% |
| EBITDA | DKK -620K | +1% |
| Net profit | DKK 1,4M | -6% |
| Total assets | DKK 72,5M | +0% |
| Equity | DKK 65,5M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -154 | -164 | -139 | -122 | -170 | -143 | -159 | -2.008 | 782 | -14 | -184 | -346 | -270 |
| Staff expenses | -288 | -318 | -249 | -194 | -283 | -616 | -356 | -361 | -397 | -2.098 | -66 | -283 | -350 |
| EBITDA | -442 | -482 | -389 | -316 | -453 | -759 | -515 | -2.369 | 385 | -2.155 | -249 | -629 | -620 |
| Depreciation & amort. | -35 | -55 | -86 | -86 | -122 | -78 | -22 | -251 | -255 | -230 | -213 | -201 | -0 |
| EBIT | -477 | -538 | -475 | -402 | -576 | -837 | -537 | -2.620 | 131 | -2.385 | -463 | -830 | -620 |
| Net financials | 1.384 | 2.991 | 4.642 | 39.717 | -171 | 3.806 | -2.658 | 8.089 | 873 | 7.183 | -5.084 | 2.322 | 2.004 |
| Profit before tax | 907 | 2.453 | 4.167 | 39.315 | -747 | 2.969 | -3.195 | 5.470 | 1.003 | 4.798 | -5.547 | 1.492 | 1.384 |
| Tax | 183 | 217 | 375 | 88 | 349 | 610 | -710 | 1.175 | 513 | 1.470 | -14 | 14 | -0 |
| Net profit | 724 | 2.236 | 3.792 | 39.227 | -1.096 | 2.359 | -2.485 | 4.295 | 490 | 3.328 | -5.533 | 1.479 | 1.384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.241 | 50.348 | 54.264 | 104.486 | 100.754 | 98.049 | 85.345 | 86.096 | 80.630 | 81.942 | 74.145 | 72.218 | 72.475 |
| Equity | 45.366 | 46.720 | 50.257 | 88.646 | 84.819 | 80.149 | 77.558 | 77.653 | 72.643 | 71.971 | 66.324 | 65.684 | 65.454 |
| Long-term debt | 0 | 0 | 0 | 8.300 | 8.300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.875 | 3.608 | 3.982 | 7.514 | 7.614 | 17.895 | 7.787 | 8.403 | 7.963 | 9.956 | 7.821 | 6.534 | 7.021 |
| Total debt | 1.875 | 3.608 | 3.982 | 15.814 | 15.914 | 17.895 | 7.787 | 8.403 | 7.963 | 9.956 | 7.821 | 6.534 | 7.021 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|