| Revenue | DKK -23K | -176% |
| EBITDA | DKK -161K | -237% |
| Net profit | DKK 1M | +127% |
| Total assets | DKK 34M | -5% |
| Equity | DKK 32,6M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 219 | 75 | 170 | — | 328 | 155 | -176 | -25 | 108 | -174 | -150 | 30 | -23 |
| Staff expenses | -309 | -327 | -367 | -615 | -777 | -370 | -338 | -373 | -78 | -78 | -78 | -78 | -138 |
| EBITDA | -89 | -251 | -197 | -233 | -449 | -215 | -515 | -397 | 30 | -252 | -228 | -48 | -161 |
| Depreciation & amort. | 104 | 104 | -103 | -220 | -205 | -205 | -205 | -212 | -17 | -11 | -34 | -34 | -28 |
| EBIT | -193 | -355 | -301 | -453 | -654 | -420 | -720 | -609 | 13 | -262 | -262 | -82 | -189 |
| Net financials | 1.575 | 4.815 | -4.949 | 12.179 | 2.612 | 1.095 | 4.777 | 3.738 | 10.978 | 5.697 | -1.949 | -3.695 | 1.367 |
| Profit before tax | 1.383 | 4.460 | -5.294 | 11.726 | 1.957 | 590 | 3.984 | 3.055 | 10.913 | 5.411 | -2.211 | -3.777 | 1.178 |
| Tax | -21 | 53 | -13 | -229 | -60 | -26 | -100 | 357 | 134 | 378 | -720 | 151 | 136 |
| Net profit | 1.404 | 4.406 | -5.281 | 11.955 | 2.018 | 616 | 4.084 | 2.698 | 10.779 | 5.033 | -1.491 | -3.928 | 1.042 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.210 | 20.980 | 15.340 | 31.822 | 32.711 | 31.779 | 33.209 | 33.878 | 43.091 | 43.875 | 40.231 | 35.925 | 34.021 |
| Equity | 10.710 | 19.446 | 14.165 | 26.119 | 28.036 | 26.462 | 28.846 | 31.436 | 42.104 | 42.126 | 39.336 | 33.908 | 32.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 826 | 826 | 826 | 826 | 826 | 826 | 826 |
| Short-term debt | 2.499 | 1.534 | 1.175 | 5.703 | 4.675 | 5.317 | 3.530 | 1.617 | 139 | 903 | 70 | 1.192 | 545 |
| Total debt | 2.499 | 1.534 | 1.175 | 5.703 | 4.675 | 5.317 | 4.356 | 2.442 | 965 | 1.728 | 896 | 2.018 | 1.371 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 33.3% | 2014 | |
| Individual | 25.0% | 33.3% | 2014 | |
| Individual | 15.0% | 0.0% | 2014 | |
| Individual | 15.0% | 0.0% | 2014 | |
| Individual | 15.0% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|