| Revenue | DKK -17K | -68% |
| EBITDA | DKK -53K | +67% |
| Net profit | DKK -53K | +67% |
| Total assets | DKK 18K | -75% |
| Equity | DKK 18K | -75% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 861 | 2.055 | 1.562 | 747 | 1.550 | 719 | 822 | 270 | 56 | -84 | -42 | -53 | -17 |
| Staff expenses | -187 | -334 | -1.225 | -1.118 | -483 | -1.138 | -589 | -634 | -250 | -48 | -23 | -47 | -111 | -37 |
| EBITDA | -96 | -526 | -830 | 444 | 264 | 412 | 130 | 213 | 20 | 8 | -107 | -89 | -164 | -53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -43 | -43 | -311 | -300 | -458 | -0 | -0 |
| EBIT | -96 | -526 | -830 | 444 | 264 | 412 | 116 | 170 | -24 | -303 | -407 | -546 | -164 | -53 |
| Net financials | -93 | -176 | -36 | 39 | 38 | 36 | 99 | -4 | -3 | -5 | -9 | -20 | 1 | 0 |
| Profit before tax | -120 | -104 | -383 | 482 | 301 | 448 | 215 | 140 | -26 | -308 | -416 | -566 | -163 | -53 |
| Tax | 35 | 124 | 205 | 115 | 68 | 101 | 25 | 42 | 9 | 1 | -0 | -0 | -0 | -0 |
| Net profit | -155 | -227 | -589 | 367 | 234 | 347 | 190 | 98 | -35 | -308 | -416 | -566 | -163 | -53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 516 | 475 | 1.088 | 1.359 | 1.482 | 1.566 | 2.479 | 2.414 | 2.199 | 1.864 | 1.521 | 250 | 73 | 18 |
| Equity | -35 | 96 | 486 | 752 | 986 | 1.230 | 1.314 | 1.304 | 1.269 | 960 | 544 | 235 | 71 | 18 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 962 | 911 | 861 | 763 | 718 | 0 | 0 | 0 |
| Short-term debt | 550 | 380 | 602 | 607 | 496 | 336 | 203 | 199 | 69 | 141 | 259 | 16 | 1 | 0 |
| Total debt | 550 | 380 | 602 | 607 | 496 | 336 | 1.165 | 1.110 | 930 | 904 | 977 | 16 | 1 | 0 |
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 |
|---|