| Revenue | DKK 4,3M | +66% |
| EBITDA | DKK -158K | -371% |
| Net profit | DKK -159K | -572% |
| Total assets | DKK 493K | -29% |
| Equity | DKK 296K | -35% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 615 | 2.053 | 2.460 | 3.806 | 1.840 | 1.496 | 4.015 | 3.893 | 3.698 | 3.088 | 1.595 | 2.532 | 2.620 | 4.342 |
| Staff expenses | -578 | -1.663 | -2.259 | -3.395 | -2.017 | -1.546 | -3.911 | -4.095 | -3.459 | -3.071 | -1.651 | -2.282 | -2.562 | -2.823 |
| EBITDA | 37 | 470 | 201 | 411 | -177 | -50 | 104 | -203 | 239 | 17 | -56 | 250 | 58 | -158 |
| Depreciation & amort. | -0 | -19 | -64 | -40 | -287 | -228 | -12 | -42 | -0 | -12 | -4 | -28 | -21 | -0 |
| EBIT | 37 | 451 | 137 | 370 | -464 | -278 | 91 | -245 | 239 | 5 | -60 | 222 | 37 | -158 |
| Net financials | -48 | -41 | -1 | -29 | -9 | -2 | -5 | -15 | -8 | -5 | -7 | -3 | -4 | -2 |
| Profit before tax | -11 | 411 | 140 | 341 | -473 | -276 | 86 | -260 | 230 | -0 | -66 | 219 | 34 | -159 |
| Tax | 15 | 33 | 28 | 71 | -39 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 |
| Net profit | -26 | 377 | 111 | 271 | -434 | -276 | 86 | -260 | 230 | -1 | -66 | 219 | 34 | -159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 395 | 733 | 1.021 | 1.879 | 583 | 372 | 1.134 | 574 | 1.009 | 544 | 304 | 701 | 690 | 493 |
| Equity | 53 | 431 | 542 | 750 | 316 | 137 | 223 | -37 | 194 | 192 | 126 | 421 | 456 | 296 |
| Long-term debt | 204 | 0 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138 | 298 | 394 | 1.090 | 267 | 235 | 911 | 611 | 816 | 352 | 179 | 280 | 234 | 197 |
| Total debt | 342 | 298 | 468 | 1.090 | 267 | 235 | 911 | 611 | 816 | 352 | 179 | 280 | 234 | 197 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|