| Revenue | DKK -110K | +93% |
| EBITDA | DKK -386K | -18% |
| Net profit | DKK 1,2M | -67% |
| Total assets | DKK 33,7M | +4% |
| Equity | DKK 19,7M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 18 | 22 | -21 | -23 | -79 | -35 | -65 | -33 | -131 | -90 | -57 | -110 |
| Staff expenses | -0 | -162 | -185 | -331 | -271 | -268 | -231 | -239 | -232 | -287 | -287 | -270 | -276 |
| EBITDA | 28 | -214 | -163 | -351 | -293 | -347 | -266 | -304 | -264 | -418 | -377 | -327 | -386 |
| Depreciation & amort. | -0 | -0 | -2 | -5 | -73 | -68 | -41 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 28 | -214 | -165 | -356 | -366 | -414 | -308 | -304 | -264 | -418 | -377 | -327 | -386 |
| Net financials | 704 | 504 | 212 | 1.348 | -429 | 417 | -776 | 1.700 | 1.034 | 15.719 | -3.549 | 3.919 | 1.590 |
| Profit before tax | 732 | 291 | 47 | 992 | -795 | 3 | -1.084 | 1.396 | 770 | 15.301 | -3.927 | 3.592 | 1.204 |
| Tax | 189 | 73 | 11 | 237 | -167 | 1 | -238 | 284 | 193 | 580 | -117 | 24 | 23 |
| Net profit | 543 | 218 | 35 | 755 | -628 | 2 | -845 | 1.112 | 576 | 14.721 | -3.810 | 3.568 | 1.181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.968 | 5.340 | 13.988 | 14.789 | 8.561 | 12.749 | 14.056 | 11.487 | 12.435 | 35.685 | 29.234 | 32.453 | 33.736 |
| Equity | 303 | 521 | 556 | 1.311 | 683 | 3.685 | 2.839 | 3.951 | 4.528 | 19.249 | 14.981 | 18.550 | 19.731 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.665 | 4.820 | 13.431 | 13.478 | 7.878 | 9.065 | 11.217 | 7.536 | 7.846 | 16.310 | 14.252 | 13.904 | 13.987 |
| Total debt | 4.665 | 4.820 | 13.431 | 13.478 | 7.878 | 9.065 | 11.217 | 7.536 | 7.846 | 16.310 | 14.252 | 13.904 | 13.987 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|