| Revenue | DKK 8M | +23% |
| EBITDA | DKK -58K | -161% |
| Net profit | DKK -130K | -1468% |
| Total assets | DKK 976K | -1% |
| Equity | DKK 215K | -38% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.009 | 2.751 | 2.725 | 3.206 | 3.369 | 4.172 | 3.954 | 3.919 | 3.406 | 3.134 | 4.655 | 5.092 | 6.550 | 8.048 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.726 | -2.420 | -3.055 | -4.560 | -4.894 | -6.455 | -5.599 |
| EBITDA | 61 | 29 | 53 | 123 | -23 | 4 | -37 | 147 | 84 | 79 | 95 | 198 | 95 | -58 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 95 | 83 | -0 | -0 | -38 | -71 | -64 |
| EBIT | 61 | 29 | 53 | 123 | -23 | 4 | -37 | 52 | 0 | 79 | 95 | 160 | 24 | -122 |
| Net financials | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -5 | -6 | -6 | -2 | -1 | -0 |
| Profit before tax | 61 | 29 | 53 | 123 | -23 | 4 | -37 | 46 | -5 | 73 | 89 | 158 | 22 | -123 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 36 | 31 | 7 |
| Net profit | 61 | 29 | 53 | 123 | -23 | 4 | -37 | 46 | -5 | 73 | 89 | 122 | -8 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 438 | 420 | 412 | 584 | 603 | 815 | 857 | 757 | 1.286 | 1.612 | 1.286 | 1.283 | 987 | 976 |
| Equity | -71 | -46 | 12 | 134 | 112 | 116 | 79 | 125 | 120 | 193 | 232 | 353 | 345 | 215 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 509 | 466 | 401 | 450 | 491 | 698 | 778 | 632 | 1.166 | 1.419 | 1.055 | 929 | 642 | 761 |
| Total debt | 509 | 466 | 401 | 450 | 491 | 698 | 778 | 632 | 1.166 | 1.419 | 1.055 | 929 | 642 | 761 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|