| Revenue | DKK 0 | — |
| EBITDA | DKK -37K | -142% |
| Net profit | DKK -37K | -281% |
| Total assets | DKK 124K | -6% |
| Equity | DKK -914K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.190 | 1.083 | 1.153 | 501 | 956 | 1.078 | 658 | 487 | -194 | 277 | 119 | 174 | 0 |
| Staff expenses | -936 | -808 | -721 | -601 | -512 | -740 | -422 | -470 | -589 | -0 | -78 | -85 | -0 |
| EBITDA | 254 | 303 | 432 | -101 | 444 | 338 | 235 | 17 | -783 | 277 | 41 | 88 | -37 |
| Depreciation & amort. | 119 | 14 | -11 | -3 | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 136 | 289 | 421 | -104 | 441 | 334 | 232 | 13 | -783 | 277 | 41 | 88 | -37 |
| Net financials | -34 | 115 | -86 | 5 | 0 | -84 | -19 | -4 | -10 | -10 | -12 | -62 | 0 |
| Profit before tax | 102 | 404 | 334 | -98 | 441 | 250 | 213 | 9 | -793 | 267 | 29 | 26 | -37 |
| Tax | 28 | 116 | 90 | 15 | 98 | 57 | 51 | -2 | -174 | -0 | 6 | 6 | -0 |
| Net profit | 74 | 288 | 245 | -113 | 343 | 193 | 163 | 11 | -619 | 267 | 23 | 21 | -37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.929 | 2.399 | 1.720 | 1.924 | 1.506 | 1.938 | 1.960 | 1.987 | 1.290 | 564 | 150 | 132 | 124 |
| Equity | -1.618 | -1.331 | -1.086 | -1.199 | -856 | -663 | -500 | -490 | -1.108 | -841 | -819 | -798 | -914 |
| Long-term debt | 2.672 | 1.606 | 1.135 | 781 | 780 | 1.378 | 1.378 | 1.378 | 1.722 | 1.378 | 968 | 930 | 930 |
| Short-term debt | 2.876 | 2.124 | 1.671 | 2.343 | 1.582 | 1.223 | 1.083 | 1.099 | 676 | 27 | 0 | 0 | 1.038 |
| Total debt | 5.548 | 3.730 | 2.806 | 3.124 | 2.362 | 2.601 | 2.461 | 2.477 | 2.398 | 1.405 | 968 | 930 | 1.038 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|