| Revenue | DKK 505K | +30% |
| EBITDA | DKK 93K | -13% |
| Net profit | DKK 34K | -32% |
| Total assets | DKK 253K | +42% |
| Equity | DKK -319K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -29 | -20 | 175 | 474 | 899 | 1.430 | 628 | 768 | 878 | 4 | 388 | 505 |
| Staff expenses | -0 | -0 | -0 | -0 | -116 | -571 | -1.242 | -1.043 | -989 | -618 | -1 | -281 | -412 |
| EBITDA | -45 | -29 | -20 | 103 | 254 | 328 | 188 | -415 | -222 | 260 | 3 | 107 | 93 |
| Depreciation & amort. | -8 | -4 | -0 | -6 | -6 | -10 | -25 | -29 | -38 | -41 | -36 | -7 | -0 |
| EBIT | -52 | -32 | -20 | 97 | 247 | 317 | 163 | -445 | -259 | 219 | -33 | 100 | 93 |
| Net financials | -27 | -30 | -33 | -13 | 2 | -0 | 3 | -38 | -29 | -351 | 209 | -31 | -22 |
| Profit before tax | -80 | -62 | -53 | 84 | 250 | 317 | 166 | -482 | -288 | -132 | 176 | 69 | 71 |
| Tax | -0 | 7 | -8 | -17 | -58 | 93 | 44 | -91 | -58 | -22 | 45 | 19 | 37 |
| Net profit | -80 | -69 | -45 | 101 | 308 | 224 | 121 | -391 | -230 | -110 | 131 | 50 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 | 5 | 5 | 85 | 619 | 573 | 663 | 535 | 1.045 | 325 | 292 | 178 | 253 |
| Equity | -392 | -461 | -505 | -404 | -96 | 76 | 197 | -195 | -424 | -534 | -403 | -353 | -319 |
| Long-term debt | 0 | 0 | 0 | 473 | 596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 411 | 466 | 510 | 16 | 119 | 498 | 466 | 730 | 1.469 | 859 | 695 | 531 | 572 |
| Total debt | 411 | 466 | 510 | 489 | 715 | 498 | 466 | 730 | 1.469 | 859 | 695 | 531 | 572 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|