| Revenue | DKK 245K | +22% |
| EBITDA | DKK 89K | -21% |
| Net profit | DKK 89K | -19% |
| Total assets | DKK 192K | +96% |
| Equity | DKK 150K | +147% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 187 | 265 | 302 | 285 | 87 | 289 | 147 | 205 | 189 | -4 | 27 | 201 | 245 |
| Staff expenses | -0 | -0 | -120 | -335 | -60 | -181 | -249 | -76 | -101 | -98 | -21 | -88 | -155 |
| EBITDA | -66 | 60 | 32 | -166 | 27 | 108 | -102 | 40 | -12 | -103 | 6 | 113 | 89 |
| Depreciation & amort. | -0 | -0 | -8 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -66 | 60 | 24 | -171 | 27 | 108 | -102 | 40 | -12 | -103 | 6 | 113 | 89 |
| Net financials | -4 | -2 | -1 | 17 | 3 | -1 | -2 | -1 | -0 | 1 | -2 | -2 | 0 |
| Profit before tax | -70 | 58 | 23 | -154 | 29 | 107 | -103 | 40 | -12 | -102 | 4 | 111 | 89 |
| Tax | 16 | -0 | -0 | -0 | -0 | -13 | -22 | 9 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -85 | 58 | 23 | -154 | 29 | 121 | -82 | 31 | -12 | -102 | 4 | 111 | 89 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 111 | 131 | 185 | 162 | 42 | 179 | 75 | 192 | 75 | 39 | 1 | 98 | 192 |
| Equity | 35 | 93 | 116 | -39 | -10 | 111 | 30 | 156 | 48 | -53 | -50 | 61 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 76 | 39 | 69 | 200 | 52 | 68 | 46 | 36 | 27 | 93 | 50 | 37 | 42 |
| Total debt | 76 | 39 | 69 | 200 | 52 | 68 | 46 | 36 | 27 | 93 | 50 | 37 | 42 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|