| Revenue | DKK 139K | +119% |
| EBITDA | DKK -29K | -146% |
| Net profit | DKK -29K | -146% |
| Total assets | DKK 78K | -40% |
| Equity | DKK -8K | -138% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | -163 | 161 | 195 | 244 | 308 | 131 | 585 | 313 | 233 | 255 | -34 | 64 | 139 |
| Staff expenses | -3 | -190 | -164 | -247 | -266 | -315 | -155 | -397 | -431 | -332 | -207 | -39 | -0 | -168 |
| EBITDA | 67 | 52 | -2 | -52 | -23 | -7 | -25 | 188 | -118 | -99 | 48 | -73 | 63 | -29 |
| Depreciation & amort. | 6 | -13 | -12 | -10 | -6 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 62 | 40 | -14 | -62 | -28 | -8 | -25 | 188 | -118 | -99 | 48 | -73 | 63 | -29 |
| Net financials | 6 | -17 | 14 | 20 | -8 | 16 | 7 | -1 | -0 | -2 | -0 | -1 | -0 | 0 |
| Profit before tax | 68 | 28 | 0 | -42 | -37 | 8 | -18 | 187 | -119 | -101 | 48 | -75 | 63 | -29 |
| Tax | 18 | -2 | 5 | 9 | -0 | -0 | 0 | 41 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 50 | 30 | -5 | -52 | -37 | 8 | -18 | 146 | -119 | -101 | 48 | -75 | 63 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 267 | 307 | 355 | 203 | 180 | 185 | 143 | 493 | 207 | 69 | 80 | 23 | 131 | 78 |
| Equity | 191 | 162 | 157 | 105 | 68 | 76 | 59 | 204 | 86 | -16 | 32 | -42 | 21 | -8 |
| Long-term debt | 0 | -9 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 76 | -129 | 178 | 98 | 112 | 109 | 85 | 289 | 121 | 84 | 48 | 65 | 110 | 86 |
| Total debt | 76 | -139 | 198 | 98 | 112 | 109 | 85 | 289 | 121 | 84 | 48 | 65 | 110 | 86 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|