| Revenue | DKK -83K | +32% |
| EBITDA | DKK -733K | +20% |
| Net profit | DKK -3,5M | -1106% |
| Total assets | DKK 23,4M | -14% |
| Equity | DKK 23,3M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.720 | 1.780 | 1.697 | 2.390 | 1.775 | 1.246 | 4.933 | 2.356 | -127 | -56 | -37 | -45 | -63 | -83 |
| Staff expenses | -1.176 | -1.445 | -1.552 | -1.453 | -1.460 | -653 | -2.503 | -2.525 | -1 | -0 | -0 | -1.400 | -853 | -651 |
| EBITDA | 543 | 336 | 145 | 936 | 314 | 593 | 2.430 | -169 | -129 | -56 | -37 | -1.445 | -915 | -733 |
| Depreciation & amort. | -0 | -10 | -17 | -19 | -20 | -20 | -23 | -12 | -14 | -14 | -14 | -10 | -4 | -0 |
| EBIT | 543 | 326 | 127 | 918 | 295 | 573 | 2.407 | -181 | -143 | -69 | -50 | -1.455 | -919 | -733 |
| Net financials | 630 | 729 | 697 | 1.668 | -1.624 | 1.505 | -644 | 4.298 | 4.438 | 6.656 | 307 | 7.420 | 1.364 | -2.747 |
| Profit before tax | 1.174 | 1.055 | 824 | 2.585 | -1.330 | 2.078 | 1.763 | 4.117 | 4.295 | 6.587 | 257 | 5.964 | 445 | -3.480 |
| Tax | 287 | 260 | 188 | 620 | -264 | 530 | 399 | 497 | 329 | 1.061 | 70 | 1.292 | 97 | 18 |
| Net profit | 887 | 795 | 636 | 1.966 | -1.066 | 1.548 | 1.364 | 3.620 | 3.966 | 5.525 | 187 | 4.672 | 348 | -3.498 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.925 | 5.035 | 5.737 | 7.904 | 6.724 | 7.647 | 9.463 | 13.441 | 19.007 | 24.440 | 22.066 | 27.321 | 27.207 | 23.448 |
| Equity | 3.665 | 4.364 | 5.000 | 6.865 | 5.799 | 7.348 | 8.711 | 12.331 | 16.297 | 21.823 | 21.895 | 26.568 | 26.915 | 23.324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 259 | 668 | 738 | 1.039 | 924 | 300 | 752 | 1.109 | 2.707 | 2.616 | 171 | 754 | 292 | 124 |
| Total debt | 259 | 668 | 738 | 1.039 | 924 | 300 | 752 | 1.109 | 2.707 | 2.616 | 171 | 754 | 292 | 124 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|