| Revenue | DKK -143K | +28% |
| EBITDA | DKK -679K | -7% |
| Net profit | DKK 2,7M | +63% |
| Total assets | DKK 25,3M | +7% |
| Equity | DKK 25,2M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | -1 | 1 | — | 12 | -271 | -126 | -283 | -456 | -402 | -202 | -112 | -143 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.000 | -707 | -243 | -1.246 | -265 | -343 | -503 | -466 | -503 |
| EBITDA | 7 | -1 | 1 | -65 | -988 | -978 | -369 | -1.529 | -721 | -744 | -759 | -633 | -679 |
| Depreciation & amort. | 77 | 83 | -83 | -73 | -26 | -110 | -156 | -234 | -234 | -203 | -160 | -114 | 8 |
| EBIT | -69 | -84 | -82 | -139 | -1.015 | -1.088 | -525 | -1.763 | -955 | -947 | -919 | -747 | -687 |
| Net financials | -3.841 | -1.810 | 2.517 | 7.731 | 1.825 | 11.877 | -2.350 | 2.063 | 1.451 | 908 | -3.126 | 2.466 | 3.433 |
| Profit before tax | -3.911 | -1.893 | 2.420 | 7.592 | 791 | 10.779 | -2.875 | 300 | 497 | -39 | -4.045 | 1.719 | 2.746 |
| Tax | -17 | 1 | 27 | -33 | -75 | -280 | 42 | -13 | -23 | -30 | 7 | 41 | 8 |
| Net profit | -3.893 | -1.894 | 2.394 | 7.625 | 865 | 11.058 | -2.918 | 313 | 519 | -9 | -4.051 | 1.678 | 2.738 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.474 | 9.687 | 12.396 | 19.652 | 21.383 | 31.559 | 29.700 | 29.700 | 27.665 | 27.172 | 22.606 | 23.667 | 25.330 |
| Equity | 11.423 | 9.478 | 11.822 | 19.397 | 20.212 | 30.870 | 27.502 | 27.366 | 27.385 | 26.876 | 22.324 | 23.502 | 25.240 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.591 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 209 | 574 | 255 | 1.172 | 689 | 564 | 2.305 | 273 | 296 | 282 | 165 | 90 |
| Total debt | 51 | 209 | 574 | 255 | 1.172 | 689 | 2.155 | 2.305 | 273 | 296 | 282 | 165 | 90 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|