| Revenue | DKK -74K | -129% |
| EBITDA | DKK -609K | -42% |
| Net profit | DKK -64K | -107% |
| Total assets | DKK 9,3M | -4% |
| Equity | DKK 9,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 487 | 403 | 436 | 406 | 400 | 419 | 574 | 501 | 510 | 529 | 46 | 254 | -74 |
| Staff expenses | -353 | -281 | -282 | -284 | -344 | -417 | -470 | -462 | -462 | -463 | -463 | -463 | -683 | -535 |
| EBITDA | -94 | 206 | 122 | 151 | 62 | -18 | -51 | 112 | 39 | 47 | 199 | -417 | -428 | -609 |
| Depreciation & amort. | -72 | -48 | -78 | -88 | -120 | -169 | -40 | -33 | -106 | -106 | 66 | -262 | -0 | -32 |
| EBIT | -166 | 158 | 44 | 63 | -58 | -187 | -92 | 78 | -67 | -59 | 133 | -679 | -428 | -641 |
| Net financials | 584 | 374 | 503 | 517 | 2.784 | 397 | -439 | 990 | -99 | 1.130 | -1.200 | 1.827 | 1.686 | 561 |
| Profit before tax | 418 | 531 | 547 | 580 | 2.727 | 210 | -531 | 1.069 | -166 | 1.071 | -1.067 | 1.148 | 1.257 | -80 |
| Tax | -0 | 1 | -2 | 51 | 662 | 11 | -80 | 235 | 37 | 235 | -234 | 309 | 278 | -16 |
| Net profit | 418 | 530 | 549 | 530 | 2.064 | 199 | -450 | 833 | -203 | 836 | -833 | 840 | 979 | -64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.855 | 8.031 | 8.430 | 8.473 | 9.789 | 9.594 | 8.661 | 9.246 | 8.924 | 9.558 | 8.423 | 9.178 | 9.657 | 9.316 |
| Equity | 7.777 | 7.907 | 8.306 | 8.286 | 9.290 | 9.489 | 8.589 | 9.072 | 8.769 | 9.325 | 8.337 | 9.067 | 9.509 | 9.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 78 | 124 | 124 | 187 | 486 | 105 | 73 | 152 | 133 | 218 | 86 | 103 | 148 | 7 |
| Total debt | 78 | 124 | 124 | 187 | 486 | 105 | 73 | 152 | 133 | 218 | 86 | 103 | 148 | 7 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|