| Revenue | DKK 411K | -44% |
| EBITDA | DKK -163K | -232% |
| Net profit | DKK 18K | -97% |
| Total assets | DKK 2M | -6% |
| Equity | DKK 1,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 957 | 1.341 | 1.175 | 1.267 | 1.672 | 1.247 | 1.504 | 1.523 | 862 | 1.005 | 461 | 734 | 411 |
| Staff expenses | -978 | -901 | -676 | -660 | -969 | -944 | -1.111 | -1.176 | -1.121 | -463 | -607 | -611 | -574 |
| EBITDA | -315 | 78 | 126 | 282 | 371 | -28 | 16 | 29 | -540 | 262 | -146 | 123 | -163 |
| Depreciation & amort. | -21 | -11 | -20 | -0 | -0 | -0 | -0 | -8 | -0 | -0 | -0 | -0 | -6 |
| EBIT | -336 | 67 | 106 | 282 | 371 | -28 | 16 | 22 | -540 | 262 | -146 | 123 | -169 |
| Net financials | -27 | -36 | -4 | -16 | -4 | 76 | 179 | 62 | 78 | 539 | 274 | 470 | 150 |
| Profit before tax | -362 | 31 | 102 | 266 | 367 | 47 | 195 | 84 | -462 | 801 | 128 | 593 | -19 |
| Tax | -0 | -0 | -114 | 70 | 84 | 8 | 5 | 4 | -25 | -42 | -34 | 23 | -37 |
| Net profit | -362 | 31 | 216 | 196 | 283 | 39 | 190 | 80 | -437 | 844 | 162 | 570 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 393 | 338 | 562 | 406 | 765 | 700 | 1.018 | 818 | 771 | 1.357 | 1.477 | 2.091 | 1.964 |
| Equity | -424 | -393 | -177 | 19 | 302 | 341 | 425 | 318 | -119 | 725 | 888 | 1.457 | 1.475 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 817 | 731 | 739 | 388 | 463 | 359 | 593 | 500 | 889 | 632 | 589 | 634 | 483 |
| Total debt | 817 | 731 | 739 | 388 | 463 | 359 | 593 | 500 | 889 | 632 | 589 | 634 | 483 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|