| Revenue | DKK -104K | +407% |
| EBITDA | DKK -104K | -407% |
| Net profit | DKK -54K | +90% |
| Total assets | DKK 6,6M | -11% |
| Equity | DKK 5,5M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -14 | -15 | 21.128 | 27.315 | 27.809 | 30.560 | 30.882 | 32.262 | -18 | -19 | -21 | -21 | -104 |
| Staff expenses | -0 | -0 | -0 | -17.543 | -20.807 | -22.799 | -24.008 | -26.233 | -26.583 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -14 | -15 | 3.585 | 6.507 | 5.010 | 6.551 | 4.616 | 5.646 | -18 | -19 | -21 | -21 | -104 |
| Depreciation & amort. | -0 | -0 | -0 | -1.058 | -1.335 | -1.755 | -2.148 | -2.377 | -2.646 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -14 | -15 | 2.527 | 5.172 | 3.255 | 4.404 | 2.239 | 3.000 | -18 | -19 | -21 | -21 | -104 |
| Net financials | -312 | 633 | 348 | -1.104 | -356 | -619 | -441 | -342 | -717 | -556 | -14 | -609 | -519 | 35 |
| Profit before tax | -325 | 619 | 333 | 1.424 | 4.801 | 2.636 | 3.963 | 1.897 | 2.283 | -574 | -33 | -631 | -540 | -69 |
| Tax | -185 | -176 | -172 | 338 | 1.001 | 686 | 973 | 528 | 597 | -55 | -51 | -65 | -21 | -15 |
| Net profit | -140 | 795 | 505 | 1.086 | 3.800 | 1.950 | 2.990 | 1.368 | 1.686 | -519 | 18 | -566 | -518 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.888 | 12.527 | 13.599 | 36.359 | 38.855 | 48.904 | 49.976 | 55.072 | 55.824 | 16.063 | 16.144 | 15.937 | 7.446 | 6.629 |
| Equity | -1.072 | -277 | 228 | 147 | 3.948 | 5.497 | 8.384 | 7.752 | 8.589 | 7.820 | 7.724 | 7.044 | 6.287 | 5.511 |
| Long-term debt | 3.794 | 3.416 | 3.404 | 7.744 | 4.827 | 5.958 | 5.393 | 3.601 | 7.033 | 0 | 8.371 | 8.660 | 0 | 0 |
| Short-term debt | 8.166 | 9.388 | 9.967 | 28.214 | 29.776 | 37.096 | 35.657 | 42.851 | 38.810 | 8.244 | 49 | 233 | 1.159 | 1.118 |
| Total debt | 11.960 | 12.804 | 13.371 | 35.958 | 34.604 | 43.053 | 41.050 | 46.452 | 45.843 | 8.244 | 8.420 | 8.893 | 1.159 | 1.118 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|