| Revenue | DKK -25K | +50% |
| EBITDA | DKK -25K | -50% |
| Net profit | DKK 124K | +38% |
| Total assets | DKK 1,6M | +10% |
| Equity | DKK 1,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -207 | -226 | -178 | -242 | -38 | -53 | -292 | 1.617 | -65 | -29 | -26 | -17 | -25 |
| Staff expenses | -366 | -500 | -487 | -408 | -529 | -521 | -513 | -393 | -22 | -0 | -0 | -0 | -0 |
| EBITDA | -573 | -727 | -665 | -649 | -568 | -574 | -804 | 1.224 | -162 | -29 | -26 | -17 | -25 |
| Depreciation & amort. | -128 | -91 | -135 | -138 | -137 | -144 | -158 | -89 | -2 | -0 | -0 | -0 | -0 |
| EBIT | -702 | -818 | -800 | -787 | -705 | -719 | -962 | 1.135 | -164 | -29 | -26 | -17 | -25 |
| Net financials | 889 | 970 | 1.053 | 1.014 | 1.196 | 966 | 934 | 127 | 62 | 47 | -261 | 107 | 150 |
| Profit before tax | 187 | 152 | 252 | 226 | 492 | 247 | -17 | 1.262 | -57 | 18 | -287 | 90 | 124 |
| Tax | 45 | 37 | 56 | 44 | 108 | 55 | 5 | 279 | 22 | 6 | -0 | 0 | 0 |
| Net profit | 142 | 115 | 197 | 182 | 383 | 192 | -22 | 984 | -79 | 12 | -287 | 90 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 921 | 895 | 1.283 | 1.198 | 1.477 | 1.795 | 1.448 | 3.115 | 1.668 | 1.662 | 1.360 | 1.441 | 1.581 |
| Equity | 486 | 505 | 604 | 685 | 968 | 1.056 | 928 | 1.804 | 1.614 | 1.513 | 1.111 | 1.084 | 1.086 |
| Long-term debt | 63 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 181 | 201 | 516 | 373 | 375 | 604 | 401 | 1.202 | 54 | 149 | 249 | 357 | 495 |
| Total debt | 244 | 217 | 516 | 373 | 375 | 604 | 401 | 1.202 | 54 | 149 | 249 | 357 | 495 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|