| Revenue | DKK 3,2M | -38% |
| EBITDA | DKK 1,4M | -57% |
| Net profit | DKK 59K | -96% |
| Total assets | DKK 13,4M | +0% |
| Equity | DKK 8,5M | -15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.899 | — | — | — | 6.344 | 4.978 | 7.510 | 9.548 | 5.865 | 5.066 | 3.710 | 4.688 | 5.233 | 3.230 |
| Staff expenses | -3.001 | -0 | -0 | -0 | -3.632 | -3.029 | -4.605 | -4.736 | -5.581 | -2.397 | -1.633 | -1.054 | -1.918 | -1.788 |
| EBITDA | -1.978 | 0 | 0 | 0 | 2.713 | 1.949 | 2.810 | 4.812 | 284 | 2.669 | 2.077 | 3.598 | 3.315 | 1.442 |
| Depreciation & amort. | -960 | -0 | -0 | -0 | -1.459 | -1.273 | -1.055 | -1.218 | -1.093 | -1.447 | -1.481 | -1.354 | -1.341 | -1.255 |
| EBIT | -2.938 | 0 | 0 | 0 | 1.253 | 676 | 1.755 | 3.593 | -809 | 1.222 | 596 | 2.244 | 1.974 | 187 |
| Net financials | 0 | 0 | 0 | 0 | 85 | 56 | -65 | -18 | -114 | -176 | -126 | -21 | -32 | -104 |
| Profit before tax | -2.905 | 0 | 0 | 0 | 1.339 | 732 | 1.690 | 3.575 | -924 | 1.046 | 470 | 2.224 | 1.942 | 83 |
| Tax | -732 | -0 | -0 | -0 | 296 | 163 | 373 | 855 | -201 | 299 | 42 | 517 | 458 | 24 |
| Net profit | -2.173 | 0 | 0 | 0 | 1.043 | 569 | 1.317 | 2.720 | -723 | 748 | 428 | 1.707 | 1.483 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.230 | 0 | 0 | 0 | 9.021 | 9.885 | 10.491 | 13.952 | 11.870 | 12.288 | 11.705 | 11.397 | 13.414 | 13.358 |
| Equity | 5.167 | 0 | 0 | 0 | 7.482 | 7.051 | 8.369 | 10.089 | 7.366 | 8.113 | 8.541 | 9.821 | 9.904 | 8.463 |
| Long-term debt | 0 | 0 | 0 | 0 | 381 | 157 | 427 | 581 | 0 | 21 | 195 | 582 | 469 | 75 |
| Short-term debt | -1.784 | 0 | 0 | 0 | 1.115 | 2.639 | 1.695 | 3.026 | 4.414 | 3.788 | 2.701 | 792 | 2.851 | 4.683 |
| Total debt | -1.784 | 0 | 0 | 0 | 1.496 | 2.796 | 2.123 | 3.607 | 4.414 | 3.809 | 2.895 | 1.374 | 3.320 | 4.758 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|