| Revenue | DKK 131K | -210% |
| EBITDA | DKK -262K | +47% |
| Net profit | DKK -1,9M | -6% |
| Total assets | DKK 9,8M | -19% |
| Equity | DKK 9,4M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 908 | 992 | 973 | 322 | -93 | -25 | -72 | -87 | 0 | 0 | 0 | -119 | 131 |
| Staff expenses | -790 | -849 | -897 | -988 | -303 | -235 | -230 | -315 | -338 | -361 | -358 | -372 | -393 |
| EBITDA | 118 | 143 | 723 | -666 | -396 | -260 | -302 | -402 | -480 | -499 | -502 | -491 | -262 |
| Depreciation & amort. | 63 | -63 | -60 | -0 | -170 | -216 | -216 | -216 | -216 | -216 | -216 | -43 | -0 |
| EBIT | 55 | 80 | 663 | -666 | -566 | -476 | -519 | -618 | -697 | -715 | -718 | -534 | -262 |
| Net financials | 326 | 2.651 | -1.442 | 34.449 | -3.030 | -3.206 | -3.341 | 2.679 | 22.763 | 1.442 | -12.641 | -1.293 | -1.684 |
| Profit before tax | 382 | 2.731 | -778 | 33.783 | -2.128 | -2.159 | -2.161 | 2.061 | 22.066 | 727 | -13.359 | -1.828 | -1.946 |
| Tax | 66 | 666 | 323 | 7.922 | 734 | 761 | 849 | 454 | 4.464 | 79 | 8 | 4 | -0 |
| Net profit | 315 | 2.066 | -1.102 | 25.861 | -2.862 | -2.920 | -3.010 | 1.607 | 17.601 | 648 | -13.366 | -1.832 | -1.946 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.292 | 4.103 | 2.961 | 35.043 | 26.842 | 20.583 | 16.372 | 17.364 | 35.787 | 31.103 | 15.636 | 12.088 | 9.786 |
| Equity | 828 | 2.797 | 1.597 | 27.374 | 23.690 | 20.091 | 16.181 | 16.931 | 33.233 | 30.687 | 14.581 | 11.949 | 9.404 |
| Long-term debt | 123 | 343 | 309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 341 | 961 | 1.055 | 7.669 | 3.152 | 492 | 191 | 432 | 2.531 | 416 | 1.055 | 139 | 382 |
| Total debt | 464 | 1.304 | 1.364 | 7.669 | 3.152 | 492 | 191 | 432 | 2.531 | 416 | 1.055 | 139 | 382 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|