| Revenue | DKK 2,4M | +88% |
| EBITDA | DKK 112K | +116% |
| Net profit | DKK -10,4M | +25% |
| Total assets | DKK 34,9M | -37% |
| Equity | DKK 27,2M | -28% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 260 | 255 | 138 | 393 | 295 | 343 | 583 | 961 | 1.449 | 2.307 | 1.269 | 2.384 |
| Staff expenses | -204 | -354 | -91 | -0 | -265 | -253 | -373 | -654 | -870 | -1.362 | -2.312 | -1.970 | -2.272 |
| EBITDA | 91 | -93 | 164 | 138 | 128 | 42 | -30 | -71 | 90 | 87 | -6 | -701 | 112 |
| Depreciation & amort. | -32 | -47 | -252 | -27 | -35 | -34 | -40 | -23 | -24 | -9 | -9 | -6 | -0 |
| EBIT | 60 | -141 | -88 | 110 | 93 | 8 | -70 | -95 | 67 | 79 | -14 | -707 | 112 |
| Net financials | -749 | -202 | 521 | 1.511 | 1.023 | 1.611 | 3.405 | 2.880 | 13.339 | 21.921 | 1.507 | -17.023 | -11.437 |
| Profit before tax | -689 | -342 | 434 | 1.621 | 1.116 | 1.618 | 3.335 | 2.785 | 13.406 | 21.999 | 1.493 | -14.034 | -11.325 |
| Tax | -50 | -42 | 23 | 14 | 29 | 32 | 12 | 30 | 60 | 84 | 94 | -38 | -879 |
| Net profit | -639 | -301 | 411 | 1.607 | 1.087 | 1.586 | 3.322 | 2.755 | 13.346 | 21.915 | 1.399 | -13.997 | -10.447 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.342 | 10.905 | 12.006 | 13.545 | 10.726 | 14.676 | 18.746 | 22.656 | 47.492 | 79.374 | 77.485 | 54.966 | 34.884 |
| Equity | 2.141 | 2.032 | 2.242 | 3.934 | 5.035 | 6.685 | 9.885 | 11.855 | 24.969 | 47.032 | 52.947 | 37.617 | 27.170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 91 | 0 | 91 | 0 | -70 |
| Short-term debt | 4.201 | 8.873 | 9.764 | 9.604 | 5.689 | 7.990 | 8.862 | 10.756 | 22.432 | 32.342 | 24.447 | 15.454 | 7.714 |
| Total debt | 4.201 | 8.873 | 9.764 | 9.604 | 5.689 | 7.990 | 8.862 | 10.801 | 22.522 | 32.342 | 24.537 | 15.454 | 7.714 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Bering | Audit | 0 companies |