| Revenue | DKK -427K | +14% |
| EBITDA | DKK -2,3M | -5% |
| Net profit | DKK 727K | +631% |
| Total assets | DKK 5,5M | +29% |
| Equity | DKK 735K | +9047% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | -193 | 530 | -205 | -174 | -368 | -345 | -304 | -275 | -388 | -337 | -374 | -427 |
| Staff expenses | -1.328 | -1.445 | -1.353 | -1.399 | -1.518 | -1.496 | -1.484 | -1.607 | -1.674 | -1.694 | -1.722 | -1.766 | -1.828 |
| EBITDA | -795 | -1.638 | -823 | -1.604 | -1.692 | -1.864 | -1.829 | -1.911 | -1.949 | -2.082 | -2.059 | -2.141 | -2.255 |
| Depreciation & amort. | -415 | -370 | -359 | -207 | -222 | -170 | -156 | -135 | -112 | -81 | -71 | -71 | -118 |
| EBIT | -1.210 | -2.008 | -1.183 | -1.811 | -1.914 | -2.034 | -1.985 | -2.046 | -2.061 | -2.162 | -2.130 | -2.212 | -2.373 |
| Net financials | 1.191 | 1.953 | 737 | 2.027 | 2.620 | 1.798 | 1.831 | 2.271 | 2.093 | 2.230 | 2.219 | 2.037 | 3.305 |
| Profit before tax | -19 | -55 | -219 | 216 | 705 | -132 | -87 | 225 | 32 | 67 | 88 | -175 | 932 |
| Tax | -0 | -32 | 113 | 42 | 155 | 52 | 34 | 49 | 7 | 15 | 19 | -38 | 205 |
| Net profit | -19 | -23 | -332 | 174 | 550 | -184 | -121 | 175 | 25 | 52 | 69 | -137 | 727 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.004 | 3.100 | 3.003 | 4.792 | 5.116 | 4.692 | 4.864 | 4.333 | 4.581 | 4.958 | 4.878 | 4.286 | 5.543 |
| Equity | 394 | 274 | -157 | 18 | 568 | 281 | 54 | 230 | 255 | 194 | 263 | 8 | 735 |
| Long-term debt | 117 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.255 | 2.535 | 3.066 | 4.640 | 4.258 | 4.173 | 4.605 | 3.849 | 4.066 | 4.489 | 4.320 | 4.022 | 4.346 |
| Total debt | 1.372 | 2.619 | 3.066 | 4.640 | 4.258 | 4.173 | 4.605 | 3.849 | 4.066 | 4.489 | 4.320 | 4.022 | 4.346 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|