| Revenue | DKK -15K | -124% |
| EBITDA | DKK -50K | -311% |
| Net profit | DKK -57K | -450% |
| Total assets | DKK 131K | -45% |
| Equity | DKK -63K | -849% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 379 | 488 | 430 | 502 | 398 | 180 | 102 | 269 | 424 | 68 | 31 | -8 | 63 | -15 |
| Staff expenses | -422 | -422 | -421 | -337 | -288 | -356 | -69 | -301 | -367 | -125 | -51 | -42 | -39 | -35 |
| EBITDA | -43 | 66 | 9 | 164 | 110 | -176 | 33 | -32 | 57 | -57 | -20 | -50 | 24 | -50 |
| Depreciation & amort. | -4 | -23 | -26 | -26 | -13 | -13 | -61 | -11 | -14 | -7 | -5 | -8 | -3 | -12 |
| EBIT | -47 | 44 | -17 | 138 | 97 | -189 | -27 | -43 | 43 | -64 | -25 | -58 | 21 | -62 |
| Net financials | -3 | -5 | -3 | -1 | -1 | -3 | -0 | -1 | -2 | -0 | -1 | 0 | 0 | -10 |
| Profit before tax | -50 | 39 | -20 | 137 | 96 | -192 | -28 | -44 | 41 | -64 | -26 | -58 | 21 | -73 |
| Tax | -0 | -0 | -0 | 23 | 15 | -42 | -8 | 5 | 9 | -14 | -6 | -13 | 4 | -16 |
| Net profit | -50 | 39 | -20 | 113 | 81 | -150 | -20 | -48 | 32 | -50 | -20 | -45 | 16 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 326 | 277 | 298 | 374 | 410 | 330 | 177 | 361 | 303 | 199 | 228 | 201 | 237 | 131 |
| Equity | 166 | 205 | 136 | 249 | 279 | 129 | 109 | 61 | 93 | 43 | 22 | -23 | -7 | -63 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 160 | 73 | 162 | 125 | 128 | 201 | 68 | 300 | 210 | 157 | 206 | 224 | 244 | 194 |
| Total debt | 160 | 73 | 162 | 125 | 128 | 201 | 68 | 300 | 210 | 157 | 206 | 224 | 244 | 194 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|