| Revenue | DKK 4M | +31% |
| EBITDA | DKK -1,2M | -575% |
| Net profit | DKK -1,3M | -742% |
| Total assets | DKK 1,8M | -42% |
| Equity | DKK -2M | -195% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | -203 | 250 | 223 | 497 | 2.522 | 4.497 | 4.537 | 3.816 | 3.690 | 3.047 | 3.985 |
| Staff expenses | -740 | -1.139 | -679 | -800 | -917 | -2.408 | -5.414 | -4.837 | -4.335 | -3.948 | -2.794 | -5.185 |
| EBITDA | -731 | -1.343 | -429 | -577 | -420 | 114 | -917 | -300 | -519 | -259 | 253 | -1.200 |
| Depreciation & amort. | 152 | 106 | 116 | 21 | -8 | -40 | -85 | -268 | -25 | -34 | -41 | -41 |
| EBIT | -884 | -1.449 | -546 | -598 | -428 | 74 | -1.002 | -567 | -544 | -292 | 211 | -1.241 |
| Net financials | -136 | 3.667 | 1.555 | 731 | 737 | -17 | 866 | 780 | -37 | -100 | -9 | -61 |
| Profit before tax | -1.020 | 2.218 | 1.009 | 133 | 309 | 57 | -136 | 212 | -581 | -392 | 203 | -1.302 |
| Tax | 100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.120 | 2.218 | 1.009 | 133 | 309 | 57 | -136 | 212 | -581 | -392 | 203 | -1.302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 901 | 714 | 415 | 842 | 682 | 1.863 | 2.101 | 1.688 | 2.342 | 2.523 | 3.133 | 1.803 |
| Equity | -3.700 | -1.482 | -473 | -339 | -31 | 26 | -110 | 102 | -479 | -871 | -668 | -1.969 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.601 | 2.196 | 887 | 1.182 | 713 | 1.837 | 2.211 | 1.586 | 2.821 | 3.394 | 3.801 | 3.772 |
| Total debt | 4.601 | 2.196 | 887 | 1.182 | 713 | 1.837 | 2.211 | 1.586 | 2.821 | 3.394 | 3.801 | 3.772 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|