| Revenue | DKK -444K | +18% |
| EBITDA | DKK -1,2M | -1% |
| Net profit | DKK 4,6M | +23% |
| Total assets | DKK 64,5M | -1% |
| Equity | DKK 63,6M | +2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 | -229 | -409 | -545 | -481 | -594 | -587 | -585 | -470 | -355 | -524 | -376 | -444 |
| Staff expenses | -712 | -247 | -264 | -247 | -280 | -275 | -291 | -440 | -525 | -479 | -550 | -734 | -748 |
| EBITDA | -696 | -611 | -837 | -792 | -762 | -869 | -878 | -1.025 | -995 | -1.060 | -1.074 | -1.176 | -1.193 |
| Depreciation & amort. | -146 | -49 | -123 | -9 | -15 | -15 | -15 | -12 | -35 | -216 | -299 | -288 | -288 |
| EBIT | -842 | -660 | -960 | -801 | -776 | -883 | -893 | -1.038 | -1.030 | -1.276 | -1.373 | -1.465 | -1.481 |
| Net financials | -1.201 | 19.173 | 1.846 | 3.968 | 1.633 | 5.107 | 1.817 | 10.333 | 1.713 | 9.240 | -2.938 | 6.055 | 6.926 |
| Profit before tax | -1.985 | 18.513 | 934 | 3.167 | 857 | 4.223 | 924 | 9.295 | 684 | 7.965 | -4.311 | 4.591 | 5.445 |
| Tax | 29 | 170 | 868 | 728 | 186 | 438 | 175 | 816 | 98 | 2.286 | -1.328 | 830 | 832 |
| Net profit | -2.014 | 18.344 | 66 | 2.439 | 670 | 3.785 | 749 | 8.479 | 586 | 5.678 | -2.983 | 3.761 | 4.613 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.912 | 75.923 | 66.945 | 65.560 | 61.720 | 63.743 | 60.427 | 66.423 | 66.117 | 69.228 | 62.694 | 65.144 | 64.462 |
| Equity | 56.573 | 72.416 | 66.482 | 62.921 | 60.591 | 63.010 | 59.759 | 65.139 | 65.324 | 66.503 | 61.520 | 62.281 | 63.593 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.340 | 3.506 | 463 | 2.639 | 1.129 | 733 | 668 | 1.285 | 709 | 2.652 | 1.174 | 2.772 | 788 |
| Total debt | 4.340 | 3.506 | 463 | 2.639 | 1.129 | 733 | 668 | 1.285 | 709 | 2.652 | 1.174 | 2.772 | 788 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|