| Revenue | DKK 386K | -18% |
| EBITDA | DKK -317K | -33% |
| Net profit | DKK -579K | -847% |
| Total assets | DKK 710K | -45% |
| Equity | DKK 620K | -48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 980 | 723 | 265 | 393 | 533 | 423 | 613 | 560 | 619 | 728 | 1.005 | 928 | 469 | 386 |
| Staff expenses | -792 | -764 | -400 | -482 | -468 | -528 | -658 | -549 | -549 | -628 | -834 | -645 | -708 | -703 |
| EBITDA | 189 | -41 | -134 | -89 | 65 | -105 | -45 | 11 | 70 | 100 | 172 | 283 | -238 | -317 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -5 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 187 | -41 | -134 | -89 | 65 | -105 | -45 | 7 | 65 | 94 | 172 | 283 | -238 | -317 |
| Net financials | 39 | 106 | -107 | -23 | 36 | 97 | -10 | 18 | 48 | 179 | -147 | 166 | 339 | -258 |
| Profit before tax | 226 | 65 | -241 | -74 | 101 | -8 | -56 | 25 | 113 | 274 | 25 | 448 | 101 | -575 |
| Tax | 57 | 16 | -31 | 19 | 23 | 2 | -10 | 7 | 25 | 60 | 5 | 100 | 23 | 3 |
| Net profit | 169 | 49 | -210 | -93 | 78 | -10 | -45 | 17 | 88 | 213 | 20 | 349 | 77 | -579 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 969 | 1.177 | 795 | 689 | 760 | 750 | 749 | 716 | 911 | 1.166 | 1.179 | 1.467 | 1.297 | 710 |
| Equity | 880 | 929 | 719 | 626 | 704 | 694 | 649 | 666 | 754 | 967 | 987 | 1.221 | 1.199 | 620 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 3 | 97 | 17 | 0 |
| Short-term debt | 89 | 248 | 76 | 64 | 57 | 56 | 101 | 50 | 157 | 150 | 189 | 149 | 81 | 89 |
| Total debt | 89 | 248 | 76 | 64 | 57 | 56 | 101 | 50 | 157 | 199 | 192 | 246 | 98 | 89 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|