| Revenue | DKK -284K | +27% |
| EBITDA | DKK -371K | +23% |
| Net profit | DKK -863K | -633% |
| Total assets | DKK 8,5M | -24% |
| Equity | DKK 5M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -826 | -1.488 | -419 | -386 | -340 | -265 | -604 | -255 | -264 | -221 | -341 | -224 | -284 |
| Staff expenses | -627 | -424 | -199 | -268 | -270 | -184 | -191 | -198 | -208 | -188 | -216 | -255 | -87 |
| EBITDA | -1.453 | 3.060 | -618 | -654 | -610 | -449 | -795 | -453 | -202 | -409 | -490 | -479 | -371 |
| Depreciation & amort. | -62 | 2.486 | -64 | -103 | -136 | -136 | -137 | -15 | 135 | -67 | 33 | -67 | -67 |
| EBIT | -1.515 | 574 | -681 | -757 | -746 | -586 | -932 | -468 | -337 | -475 | -523 | -546 | -438 |
| Net financials | 1.085 | 2.968 | 3.831 | 4.888 | 697 | -24 | -1.154 | 1.533 | 1.788 | 470 | -8 | 428 | -425 |
| Profit before tax | -430 | 3.541 | 3.150 | 4.131 | -49 | -610 | -2.085 | 1.065 | 1.451 | -5 | -531 | -118 | -863 |
| Tax | -262 | 790 | 584 | 816 | -10 | -370 | -0 | 244 | 160 | -1 | 117 | -0 | -0 |
| Net profit | -168 | 2.751 | 2.566 | 3.315 | -39 | -240 | -2.085 | 821 | 1.292 | -5 | -648 | -118 | -863 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.813 | 22.529 | 23.234 | 27.065 | 22.888 | 15.693 | 10.861 | 11.740 | 11.949 | 10.291 | 7.757 | 11.189 | 8.466 |
| Equity | 19.380 | 21.132 | 21.697 | 22.012 | 17.973 | 13.733 | 6.648 | 7.415 | 8.651 | 8.590 | 5.942 | 5.824 | 4.962 |
| Long-term debt | 0 | 0 | 0 | 3.300 | 3.300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 433 | 1.398 | 1.537 | 1.753 | 1.616 | 1.959 | 4.213 | 4.325 | 3.299 | 1.702 | 1.815 | 5.365 | 3.505 |
| Total debt | 433 | 1.398 | 1.537 | 5.054 | 4.916 | 1.959 | 4.213 | 4.325 | 3.299 | 1.702 | 1.815 | 5.365 | 3.505 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|