| Revenue | DKK -147K | -40% |
| EBITDA | DKK -330K | +68% |
| Net profit | DKK 14K | +104% |
| Total assets | DKK 4,9M | +1% |
| Equity | DKK 4,4M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.719 | 1.443 | 964 | 1.420 | 1.374 | 678 | 1.585 | 1.436 | 1.484 | 1.354 | 1.149 | -185 | -244 | -147 |
| Staff expenses | -1.255 | -1.579 | -1.096 | -1.405 | -1.474 | -902 | -637 | -1.058 | -1.176 | -1.361 | -916 | -455 | -736 | -183 |
| EBITDA | 464 | -51 | -132 | 14 | -100 | -225 | 948 | 377 | 308 | -7 | 233 | -640 | -1.026 | -330 |
| Depreciation & amort. | 148 | 43 | -26 | -26 | -26 | -0 | -0 | -0 | -0 | -50 | -50 | -21 | -0 | -0 |
| EBIT | 315 | -93 | -158 | -11 | -125 | -225 | 948 | 377 | 308 | -57 | 183 | -661 | -1.026 | -330 |
| Net financials | 116 | 465 | 299 | 523 | 486 | 671 | -803 | 456 | 1.182 | 1.479 | -729 | 418 | 606 | 349 |
| Profit before tax | 432 | 372 | 140 | 512 | 361 | 446 | 145 | 833 | 1.490 | 1.423 | -546 | -243 | -419 | 19 |
| Tax | 109 | 94 | 37 | 122 | 82 | 37 | 27 | 184 | 329 | 313 | -119 | -104 | -36 | 5 |
| Net profit | 323 | 278 | 104 | 390 | 278 | 410 | 118 | 649 | 1.161 | 1.109 | -427 | -139 | -384 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.281 | 3.449 | 3.517 | 3.859 | 4.150 | 4.340 | 4.204 | 4.354 | 5.992 | 6.815 | 6.109 | 5.182 | 4.795 | 4.863 |
| Equity | 2.728 | 2.910 | 2.915 | 3.206 | 3.383 | 3.698 | 3.495 | 3.802 | 4.852 | 5.848 | 5.307 | 5.050 | 4.544 | 4.424 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 265 | 0 | 0 | 0 | 0 |
| Short-term debt | 552 | 534 | 602 | 654 | 767 | 642 | 707 | 542 | 1.138 | 701 | 802 | 132 | 251 | 439 |
| Total debt | 552 | 534 | 602 | 654 | 767 | 642 | 707 | 546 | 1.138 | 966 | 802 | 132 | 251 | 439 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|