| Revenue | DKK 1,4M | +5% |
| EBITDA | DKK -233K | +2% |
| Net profit | DKK -409K | -76% |
| Total assets | DKK 1,5M | -48% |
| Equity | DKK -177K | -177% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 194 | 210 | 330 | 3.561 | 1.168 | 1.680 | 762 | 1.685 | 2.347 | 2.411 | 1.954 | 1.303 | 1.369 |
| Staff expenses | -0 | -210 | -0 | -794 | -886 | -1.238 | -964 | -1.183 | -1.962 | -2.671 | -1.928 | -1.541 | -1.602 |
| EBITDA | 26 | -141 | 86 | 91 | 282 | 442 | -203 | 502 | 385 | -260 | 26 | -238 | -233 |
| Depreciation & amort. | -3 | 3 | -0 | -5 | -13 | -15 | -15 | -15 | -15 | -7 | -6 | -6 | -5 |
| EBIT | 23 | -143 | 86 | 85 | 269 | 427 | -217 | 487 | 370 | -267 | 20 | -244 | -238 |
| Net financials | -13 | -76 | 61 | 191 | -194 | 10 | 29 | -55 | -73 | 263 | 34 | -50 | -108 |
| Profit before tax | 10 | -220 | 147 | 276 | 75 | 437 | -189 | 433 | 297 | -4 | 54 | -294 | -346 |
| Tax | 3 | -35 | 20 | 67 | 63 | 103 | -46 | 106 | 70 | 63 | 15 | -62 | 63 |
| Net profit | 7 | -184 | 127 | 209 | 12 | 334 | -143 | 327 | 227 | -66 | 40 | -232 | -409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 350 | 417 | 276 | 567 | 437 | 1.117 | 1.003 | 1.768 | 2.399 | 1.930 | 1.241 | 2.954 | 1.530 |
| Equity | -149 | -334 | -207 | 2 | 14 | 349 | 103 | 430 | 603 | 481 | 464 | 232 | -177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 |
| Short-term debt | 500 | 751 | 483 | 564 | 421 | 767 | 900 | 1.338 | 1.797 | 1.374 | 777 | 2.722 | 1.707 |
| Total debt | 500 | 751 | 483 | 564 | 421 | 767 | 900 | 1.338 | 1.797 | 1.449 | 777 | 2.722 | 1.707 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|