| Revenue | DKK 109K | +14% |
| EBITDA | DKK -795K | +3% |
| Net profit | DKK -71K | -107% |
| Total assets | DKK 11,5M | +0% |
| Equity | DKK 11,3M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.353 | 2.276 | 1.935 | 2.209 | 2.646 | 2.477 | 2.455 | 1.919 | 543 | 258 | 276 | 96 | 109 |
| Staff expenses | -1.072 | -1.147 | -1.281 | -1.096 | -1.269 | -1.348 | -1.100 | -1.110 | -1.012 | -1.014 | -916 | -917 | -904 |
| EBITDA | -1.281 | 1.130 | 654 | 1.112 | 1.430 | 1.129 | 1.356 | 809 | -469 | -756 | -640 | -822 | -795 |
| Depreciation & amort. | -0 | -5 | -5 | -5 | -5 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.281 | 1.124 | 649 | 1.107 | 1.425 | 1.125 | 1.356 | 809 | -469 | -756 | -640 | -822 | -795 |
| Net financials | -291 | 289 | 58 | 99 | 197 | 342 | -320 | 1.120 | -527 | 2.147 | -331 | 1.171 | 725 |
| Profit before tax | -1.306 | 1.413 | 706 | 1.206 | 1.622 | 1.467 | 1.036 | 1.929 | -996 | 1.391 | -971 | 350 | -71 |
| Tax | -212 | 265 | 71 | 458 | 322 | 334 | 532 | 598 | 121 | -73 | 203 | -700 | -0 |
| Net profit | -1.093 | 1.148 | 635 | 747 | 1.300 | 1.133 | 504 | 1.331 | -1.117 | 1.464 | -1.173 | 1.049 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.035 | 5.524 | 6.069 | 10.802 | 12.256 | 12.446 | 11.920 | 12.436 | 11.021 | 12.108 | 11.175 | 11.574 | 11.524 |
| Equity | 4.214 | 5.362 | 5.900 | 6.547 | 8.578 | 9.607 | 10.005 | 11.229 | 10.002 | 11.466 | 10.292 | 11.342 | 11.271 |
| Long-term debt | 0 | 0 | 0 | 2.905 | 1.572 | 705 | 518 | 10 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -736 | 57 | 80 | 1.350 | 1.916 | 1.848 | 1.016 | 722 | 448 | 145 | 183 | 232 | 253 |
| Total debt | -736 | 57 | 80 | 4.255 | 3.487 | 2.553 | 1.534 | 732 | 448 | 642 | 183 | 232 | 253 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|