| Revenue | DKK 1,7M | -22% |
| EBITDA | DKK -229K | -158% |
| Net profit | DKK -273K | -201% |
| Total assets | DKK 706K | -47% |
| Equity | DKK 341K | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.976 | 1.984 | 2.229 | 1.298 | 1.342 | 1.487 | 1.304 | 1.359 | 1.454 | 2.230 | 1.736 |
| Staff expenses | -1.195 | -942 | -1.039 | -1.169 | -1.287 | -1.253 | -1.116 | -1.251 | -1.518 | -1.834 | -1.965 |
| EBITDA | 52 | -43 | 108 | 129 | 54 | 234 | 188 | 109 | -64 | 396 | -229 |
| Depreciation & amort. | 17 | 27 | 72 | -91 | -113 | -113 | -84 | -95 | -63 | -74 | -40 |
| EBIT | 35 | -71 | 36 | 38 | -59 | 122 | 104 | 14 | -127 | 322 | -269 |
| Net financials | 0 | -1 | -11 | -14 | -5 | -2 | -8 | -8 | -3 | -3 | -5 |
| Profit before tax | 33 | -68 | 25 | 24 | -54 | 120 | 96 | 6 | -130 | 319 | -273 |
| Tax | 48 | -5 | 1 | 1 | 5 | 3 | 28 | 1 | 0 | 49 | -0 |
| Net profit | -15 | -63 | 24 | 23 | -59 | 117 | 69 | 4 | -130 | 270 | -273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.056 | 697 | 1.182 | 1.185 | 968 | 987 | 969 | 944 | 1.020 | 1.339 | 706 |
| Equity | 474 | 411 | 434 | 457 | 399 | 515 | 584 | 588 | 458 | 728 | 341 |
| Long-term debt | 0 | 0 | 300 | 146 | 0 | 30 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 583 | 286 | 448 | 581 | 569 | 441 | 381 | 355 | 562 | 611 | 365 |
| Total debt | 583 | 286 | 748 | 727 | 569 | 471 | 381 | 355 | 562 | 611 | 365 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|