| Revenue | DKK 527K | -4% |
| EBITDA | DKK -413K | -85% |
| Net profit | DKK -161K | -127% |
| Total assets | DKK 6,6M | -10% |
| Equity | DKK 6,5M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.525 | 826 | 435 | 72 | 522 | 1.444 | 1.097 | 1.550 | 1.292 | 1.249 | 1.713 | 658 | 549 | 527 |
| Staff expenses | -2.237 | -2.401 | -1.639 | -1.091 | -1.000 | -1.327 | -1.214 | -1.466 | -1.485 | -1.472 | -1.355 | -817 | -766 | -918 |
| EBITDA | -677 | -1.617 | -1.304 | -1.020 | -559 | 117 | -117 | 84 | -193 | -223 | 343 | -182 | -224 | -413 |
| Depreciation & amort. | 602 | 261 | 149 | 146 | -132 | -27 | -27 | -101 | -43 | -30 | -32 | -15 | -15 | -15 |
| EBIT | -1.279 | -1.877 | -1.453 | -1.166 | -691 | 90 | -145 | -17 | -236 | -254 | 311 | -197 | -239 | -428 |
| Net financials | 1.528 | 173 | 290 | -8 | 364 | 202 | -413 | 775 | -114 | 693 | -819 | 566 | 844 | 267 |
| Profit before tax | — | -1.704 | -1.163 | -1.174 | -328 | 292 | -558 | 758 | -350 | 440 | -508 | 369 | 605 | -161 |
| Tax | 97 | 419 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 152 | -2.123 | -1.163 | -1.174 | -328 | 292 | -558 | 758 | -350 | 440 | -508 | 369 | 605 | -161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.928 | 10.720 | 10.623 | 8.188 | 8.469 | 8.002 | 7.213 | 7.890 | 8.192 | 9.124 | 7.342 | 7.508 | 7.378 | 6.617 |
| Equity | — | 10.273 | 9.013 | 7.739 | 7.311 | 7.499 | 6.836 | 7.486 | 7.025 | 7.352 | 6.729 | 6.981 | 6.964 | 6.453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.112 | 447 | 1.610 | 449 | 1.158 | 502 | 377 | 405 | 1.167 | 1.772 | 613 | 528 | 415 | 164 |
| Total debt | 1.112 | 447 | 1.610 | 449 | 1.158 | 502 | 377 | 405 | 1.167 | 1.772 | 613 | 528 | 415 | 164 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|