| Revenue | DKK 53K | -87% |
| EBITDA | DKK -254K | -217% |
| Net profit | DKK -287K | -339% |
| Total assets | DKK 1,1M | -38% |
| Equity | DKK 1M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.046 | 443 | 1.167 | 1.487 | 789 | 976 | 414 | 704 | 991 | 889 | 1.165 | 836 | 397 | 53 |
| Staff expenses | -649 | -443 | -544 | -726 | -592 | -632 | -593 | -541 | -522 | -479 | -625 | -570 | -180 | -241 |
| EBITDA | 397 | 0 | 623 | 761 | 197 | 344 | -179 | 163 | 469 | 411 | 540 | 266 | 217 | -254 |
| Depreciation & amort. | -0 | 2 | -0 | 22 | -0 | -0 | -0 | -0 | -31 | -37 | -37 | -40 | -106 | -73 |
| EBIT | 397 | -2 | 623 | 739 | 197 | 344 | -179 | 163 | 438 | 373 | 503 | 226 | 111 | -327 |
| Net financials | -2 | -2 | 1 | 1 | -14 | 91 | -19 | 77 | 22 | 113 | -122 | 87 | 48 | 11 |
| Profit before tax | 395 | -4 | 623 | 740 | 183 | 435 | -198 | 240 | 459 | 487 | 381 | 312 | 159 | -316 |
| Tax | 104 | 5 | 158 | 182 | 45 | 106 | -36 | 61 | 110 | 123 | 94 | 83 | 39 | -29 |
| Net profit | 291 | -9 | 465 | 557 | 138 | 329 | -163 | 179 | 349 | 363 | 287 | 229 | 120 | -287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 550 | 453 | 1.173 | 1.595 | 1.402 | 1.599 | 903 | 1.144 | 1.587 | 1.793 | 1.904 | 1.874 | 1.722 | 1.068 |
| Equity | 419 | 313 | 710 | 995 | 922 | 1.251 | 778 | 957 | 1.306 | 1.543 | 1.606 | 1.612 | 1.597 | 1.007 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 132 | 140 | 463 | 600 | 480 | 349 | 125 | 187 | 275 | 242 | 290 | 225 | 96 | 61 |
| Total debt | 132 | 140 | 463 | 600 | 480 | 349 | 125 | 187 | 275 | 242 | 290 | 225 | 96 | 61 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 |
| Person | Role here | Other companies |
|---|