| Revenue | DKK -65K | -82% |
| EBITDA | DKK -82K | +78% |
| Net profit | DKK -2,6M | -184% |
| Total assets | DKK 24,3M | -18% |
| Equity | DKK 21,7M | -11% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 | 52 | -137 | -237 | -521 | -608 | -891 | -596 | -176 | -107 | -118 | -20 | -352 | -65 |
| Staff expenses | -1.620 | -320 | -900 | -1.050 | -1.066 | -1.163 | -918 | -679 | -340 | -547 | -30 | -15 | -16 | -17 |
| EBITDA | 1.672 | 372 | -1.037 | -1.287 | -1.587 | -1.771 | -1.809 | -1.275 | -516 | -654 | -148 | -35 | -369 | -82 |
| Depreciation & amort. | -0 | -0 | -77 | -132 | -138 | -139 | -0 | -0 | -0 | -55 | -55 | -56 | -55 | -55 |
| EBIT | 1.672 | 372 | -1.113 | -1.419 | -1.726 | -1.910 | -1.809 | -1.275 | -516 | -709 | -203 | -91 | -423 | -136 |
| Net financials | -4.164 | -2.708 | 5.492 | 2.177 | 5.981 | -254 | 3.666 | -755 | 2.437 | -600 | 2.454 | 1.936 | -379 | -2.106 |
| Profit before tax | 8.435 | -1.755 | 4.378 | 758 | 4.255 | -2.163 | 4.441 | -2.030 | 1.921 | -1.310 | 2.251 | 1.845 | -803 | -2.243 |
| Tax | -0 | -3 | 8 | 165 | 392 | -470 | 995 | -994 | 188 | 127 | -95 | -0 | 105 | 337 |
| Net profit | 8.435 | -1.753 | 4.371 | 593 | 3.863 | -1.693 | 3.446 | -1.037 | 1.733 | -1.437 | 2.346 | 1.845 | -907 | -2.580 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.867 | 21.151 | 25.451 | 26.922 | 31.683 | 27.563 | 35.317 | 33.997 | 31.455 | 29.672 | 32.706 | 38.103 | 29.701 | 24.293 |
| Equity | 15.849 | 17.590 | 21.861 | 22.354 | 26.117 | 23.623 | 27.069 | 26.033 | 27.765 | 26.329 | 28.675 | 30.520 | 24.322 | 21.742 |
| Long-term debt | 0 | 0 | 1.765 | 1.740 | 1.722 | 1.699 | 1.666 | 1.643 | 1.616 | 1.585 | 1.560 | 1.464 | 1.369 | 0 |
| Short-term debt | -4.018 | -2.037 | 1.010 | 2.228 | 3.549 | 2.240 | 6.072 | 6.322 | 2.074 | 1.758 | 2.471 | 6.119 | 4.010 | 2.551 |
| Total debt | -4.018 | -2.037 | 2.775 | 3.968 | 5.271 | 3.940 | 7.738 | 7.965 | 3.690 | 3.343 | 4.031 | 7.583 | 5.379 | 2.551 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 5.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|