| Revenue | DKK 103K | -81% |
| EBITDA | DKK -74K | +44% |
| Net profit | DKK -72K | +48% |
| Total assets | DKK 169K | -70% |
| Equity | DKK 117K | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.152 | 674 | 348 | -29 | 137 | 402 | 339 | 424 | 496 | 249 | 710 | 1.076 | 544 | 103 |
| Staff expenses | -216 | -0 | -0 | -0 | -0 | -364 | -149 | -256 | -341 | -455 | -496 | -756 | -677 | -176 |
| EBITDA | 308 | 243 | 348 | -29 | 137 | 38 | 190 | 168 | 156 | -206 | 214 | 320 | -133 | -74 |
| Depreciation & amort. | -83 | -74 | -82 | -63 | -77 | -22 | -22 | -15 | -27 | -29 | -27 | -40 | -42 | -18 |
| EBIT | 225 | 169 | 266 | -92 | 59 | 17 | 169 | 154 | 129 | -235 | 187 | 280 | -175 | -92 |
| Net financials | -41 | -33 | -12 | -9 | -8 | -2 | -1 | -2 | -4 | -6 | -9 | -2 | -2 | -1 |
| Profit before tax | 184 | 135 | 255 | -101 | 51 | 15 | 167 | 152 | 125 | -242 | 178 | 278 | -176 | -92 |
| Tax | -0 | -0 | 9 | -18 | 10 | 4 | 37 | 34 | 29 | -51 | 40 | 61 | -39 | -20 |
| Net profit | 184 | 135 | 246 | -83 | 41 | 11 | 130 | 118 | 96 | -190 | 138 | 217 | -138 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 289 | 251 | 319 | 217 | 259 | 333 | 441 | 410 | 600 | 318 | 498 | 858 | 566 | 169 |
| Equity | -202 | -67 | 179 | 97 | 138 | 149 | 280 | 291 | 280 | 90 | 228 | 444 | 189 | 117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 491 | 317 | 140 | 120 | 121 | 184 | 162 | 95 | 299 | 228 | 261 | 395 | 377 | 52 |
| Total debt | 491 | 317 | 140 | 120 | 121 | 184 | 162 | 95 | 299 | 228 | 261 | 395 | 377 | 52 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|