| Revenue | DKK 0 | — |
| EBITDA | DKK -5K | +90% |
| Net profit | DKK -16K | +79% |
| Total assets | DKK 1,5M | -1% |
| Equity | DKK 1,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.112 | 4.893 | 391 | 266 | 542 | 163 | 1.360 | 2.457 | 2.504 | 3.673 | 2.202 | 443 | 0 |
| Staff expenses | -1.437 | -721 | -501 | -457 | -399 | -407 | -207 | -833 | -562 | -522 | -522 | -115 | -0 |
| EBITDA | 167 | 245 | -110 | -192 | 143 | -245 | 1.153 | 1.624 | -282 | -537 | -305 | -56 | -5 |
| Depreciation & amort. | -43 | -83 | -74 | -35 | -10 | -15 | -19 | -25 | -42 | -40 | -29 | -10 | -10 |
| EBIT | 124 | 161 | -184 | -227 | 133 | -259 | 1.133 | 1.599 | -324 | -577 | -334 | -66 | -15 |
| Net financials | -9 | -21 | -13 | -14 | -8 | -3 | -13 | -12 | -25 | 986 | -197 | -2 | -1 |
| Profit before tax | 115 | 140 | -197 | -241 | 125 | -263 | 1.120 | 1.587 | -349 | 409 | -530 | -68 | -16 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 126 | 351 | -0 | 40 | 3 | 8 | -0 |
| Net profit | 115 | 140 | -197 | -241 | 125 | -263 | 994 | 1.236 | -349 | 369 | -533 | -76 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 749 | 887 | 586 | 201 | 487 | 625 | 1.520 | 2.912 | 2.216 | 2.299 | 1.700 | 1.489 | 1.475 |
| Equity | 271 | 411 | 213 | -28 | 97 | -166 | 828 | 2.064 | 1.608 | 1.977 | 1.444 | 1.368 | 1.352 |
| Long-term debt | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 454 | 42 | 0 | 0 | 0 |
| Short-term debt | 434 | 476 | 227 | 26 | 174 | 308 | 459 | 151 | 154 | 279 | 256 | 121 | 123 |
| Total debt | 478 | 476 | 373 | 229 | 390 | 791 | 691 | 847 | 609 | 321 | 256 | 121 | 123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Marie Glaring | Audit | 0 companies |