| Revenue | DKK -37K | -139% |
| EBITDA | DKK -977K | -18% |
| Net profit | DKK 2,1M | -34% |
| Total assets | DKK 36,4M | -1% |
| Equity | DKK 35,4M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -17 | -130 | -44 | -41 | 39 | 35 | 69 | 0 | -104 | -51 | 93 | -37 |
| Staff expenses | -421 | -458 | -488 | -502 | -508 | -656 | -543 | -858 | -877 | -892 | -901 | -919 | -941 |
| EBITDA | -468 | -475 | -618 | -546 | -549 | -617 | -508 | -789 | -666 | -996 | -952 | -826 | -977 |
| Depreciation & amort. | -60 | -188 | -60 | -185 | -216 | -78 | -320 | -395 | 122 | -0 | -121 | -289 | -97 |
| EBIT | -528 | -663 | -678 | -731 | -765 | -695 | -828 | -1.184 | -789 | -996 | -1.072 | -1.115 | -1.074 |
| Net financials | 1.861 | 3.925 | 3.278 | 5.138 | 611 | 2.768 | -2.314 | 5.376 | 2.278 | 6.641 | -3.212 | 5.119 | 3.738 |
| Profit before tax | 1.333 | 3.262 | 2.600 | 4.407 | -153 | 2.073 | -3.142 | 4.192 | 1.489 | 5.645 | -4.284 | 4.004 | 2.663 |
| Tax | 37 | 816 | 638 | 1.035 | -34 | 501 | -695 | 922 | 328 | 1.242 | -932 | 881 | 587 |
| Net profit | 1.296 | 2.447 | 1.962 | 3.372 | -119 | 1.572 | -2.447 | 3.270 | 1.161 | 4.403 | -3.353 | 3.123 | 2.076 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.933 | 37.815 | 36.392 | 36.659 | 34.654 | 34.712 | 28.918 | 31.083 | 33.671 | 37.565 | 33.608 | 36.652 | 36.398 |
| Equity | 35.675 | 37.421 | 35.883 | 35.755 | 33.635 | 34.208 | 27.261 | 28.530 | 29.581 | 33.871 | 30.403 | 33.409 | 35.363 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 259 | 394 | 506 | 896 | 1.018 | 461 | 1.657 | 2.553 | 4.077 | 3.695 | 3.205 | 3.243 | 1.035 |
| Total debt | 259 | 394 | 506 | 896 | 1.018 | 461 | 1.657 | 2.553 | 4.077 | 3.695 | 3.205 | 3.243 | 1.035 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|