| Revenue | DKK -143K | -322% |
| EBITDA | DKK -560K | -148% |
| Net profit | DKK -1,1M | +38% |
| Total assets | DKK 10,4M | -4% |
| Equity | DKK 1,3M | -46% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -229 | -1.696 | 118 | 81 | -295 | -172 | -176 | 65 | -143 |
| Staff expenses | -110 | -120 | -152 | -126 | -123 | -124 | -136 | -260 | -161 | -192 | -293 | -291 | -417 |
| EBITDA | -153 | -453 | -1.019 | -498 | -353 | -1.820 | 109 | -280 | -456 | -364 | -469 | -226 | -560 |
| Depreciation & amort. | -0 | 45 | 118 | 91 | 91 | -91 | 63 | -66 | -115 | -182 | -152 | -144 | -131 |
| EBIT | -153 | -498 | -1.138 | -589 | -444 | -1.910 | 46 | -346 | -571 | -546 | -621 | -371 | -691 |
| Net financials | 897 | 148 | 112 | 192 | 486 | -1.030 | -28 | 1.304 | -1.151 | 3.490 | -2.794 | -1.386 | -402 |
| Profit before tax | 760 | -128 | -323 | -186 | 137 | -1.437 | -365 | 617 | -1.722 | 2.944 | -3.415 | -1.757 | -1.093 |
| Tax | 94 | -6 | 15 | -6 | -0 | 1 | -0 | -0 | 1 | -0 | -131 | -0 | -0 |
| Net profit | 666 | -122 | -338 | -180 | 137 | -1.438 | -365 | 617 | -1.723 | 2.944 | -3.284 | -1.757 | -1.093 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.120 | 12.122 | 13.034 | 13.264 | 12.956 | 11.581 | 17.956 | 20.972 | 19.142 | 19.907 | 12.020 | 10.848 | 10.411 |
| Equity | 10.984 | 10.862 | 10.524 | 10.044 | 10.181 | 8.542 | 8.071 | 8.688 | 6.965 | 7.409 | 4.125 | 2.368 | 1.275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136 | 1.261 | 2.165 | 2.853 | 2.445 | 3.038 | 9.867 | 12.265 | 12.177 | 12.498 | 7.895 | 8.480 | 9.136 |
| Total debt | 136 | 1.261 | 2.165 | 2.853 | 2.445 | 3.038 | 9.867 | 12.265 | 12.177 | 12.498 | 7.895 | 8.480 | 9.136 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|