| Revenue | DKK 22K | -96% |
| EBITDA | DKK -180K | -151% |
| Net profit | DKK -175K | -144% |
| Total assets | DKK 721K | -35% |
| Equity | DKK 701K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 1.114 | 741 | 234 | 1.192 | 874 | 1.508 | 1.498 | 572 | 143 | 183 | 122 | 554 | 22 |
| Staff expenses | -100 | -408 | -958 | -546 | -623 | -1.043 | -1.255 | -1.073 | -689 | -200 | -200 | -403 | -200 | -202 |
| EBITDA | 32 | 706 | -217 | -312 | 569 | -169 | 253 | 425 | -117 | -57 | -17 | -281 | 352 | -180 |
| Depreciation & amort. | -80 | -80 | -80 | -74 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -14 | -5 | -0 |
| EBIT | -48 | 626 | -298 | -386 | 569 | -169 | 253 | 425 | -117 | -57 | -31 | -295 | 347 | -180 |
| Net financials | 116 | 181 | 114 | -156 | 76 | 48 | 12 | 69 | 110 | 59 | -128 | 58 | 49 | 9 |
| Profit before tax | 68 | 807 | -183 | -542 | 645 | -121 | 265 | 494 | -7 | 2 | -159 | -237 | 397 | -171 |
| Tax | -12 | 172 | -59 | -86 | 67 | -31 | 53 | 107 | 5 | -0 | -0 | -0 | -5 | 4 |
| Net profit | 80 | 635 | -125 | -455 | 578 | -90 | 212 | 387 | -12 | 2 | -158 | -237 | 401 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 987 | 1.989 | 2.061 | 931 | 2.002 | 1.461 | 1.306 | 2.177 | 1.778 | 1.371 | 927 | 658 | 1.102 | 721 |
| Equity | 874 | 1.461 | 1.287 | 782 | 1.110 | 967 | 1.126 | 1.405 | 1.283 | 1.172 | 900 | 603 | 944 | 701 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 113 | 528 | 774 | 149 | 892 | 493 | 180 | 773 | 494 | 198 | 27 | 54 | 159 | 19 |
| Total debt | 113 | 528 | 774 | 149 | 892 | 493 | 180 | 773 | 494 | 198 | 27 | 54 | 159 | 19 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|