| Revenue | DKK 232K | +9% |
| EBITDA | DKK -9K | -168% |
| Net profit | DKK -7K | -145% |
| Total assets | DKK 389K | +6% |
| Equity | DKK 324K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 382 | 343 | 251 | 210 | 329 | 382 | 328 | 295 | 209 | 262 | 226 | 200 | 212 | 232 |
| Staff expenses | -493 | -498 | -371 | -327 | -299 | -286 | -302 | -309 | -311 | -193 | -184 | -205 | -199 | -241 |
| EBITDA | -111 | -155 | -121 | -116 | 30 | 95 | 26 | -14 | -101 | 69 | 42 | -5 | 13 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -111 | -155 | -121 | -116 | 30 | 95 | 26 | -14 | -101 | 69 | 42 | -5 | 13 | -9 |
| Net financials | -167 | 112 | 92 | 2 | -4 | 19 | -0 | -3 | -4 | -4 | -2 | -15 | 2 | 2 |
| Profit before tax | -279 | -44 | -28 | -114 | 26 | 114 | 26 | -17 | -105 | 65 | 40 | -20 | 15 | -7 |
| Tax | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -280 | -44 | -28 | -114 | 26 | 114 | 26 | -17 | -105 | 65 | 40 | -20 | 15 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 639 | 540 | 376 | 283 | 283 | 403 | 413 | 412 | 292 | 366 | 383 | 381 | 368 | 389 |
| Equity | 470 | 330 | 301 | 187 | 213 | 327 | 353 | 336 | 231 | 296 | 336 | 316 | 331 | 324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 169 | 210 | 74 | 96 | 70 | 76 | 60 | 76 | 62 | 70 | 47 | 65 | 37 | 64 |
| Total debt | 169 | 210 | 74 | 96 | 70 | 76 | 60 | 76 | 62 | 70 | 47 | 65 | 37 | 64 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|