| Revenue | DKK 473K | +9% |
| EBITDA | DKK 67K | +2547% |
| Net profit | DKK 8K | +173% |
| Total assets | DKK 233K | +1% |
| Equity | DKK 182K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 27 | -57 | 153 | 513 | 765 | 1.029 | 1.318 | 1.022 | 508 | 454 | 464 | 432 | 473 |
| Staff expenses | -111 | -48 | -7 | -28 | -470 | -770 | -1.028 | -1.239 | -1.045 | -537 | -409 | -420 | -435 | -406 |
| EBITDA | -43 | -21 | -64 | 125 | 43 | -4 | 1 | 79 | -23 | -30 | 45 | 45 | -3 | 67 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -0 | -0 | -7 | -8 | -2 | -4 | -10 | -21 | -12 | -74 |
| EBIT | -46 | -24 | -67 | 122 | 43 | -4 | -6 | 71 | -25 | -34 | 35 | 24 | -15 | -7 |
| Net financials | 0 | -0 | -0 | 0 | 5 | 1 | 8 | -0 | -0 | -0 | -1 | 0 | 2 | 17 |
| Profit before tax | -46 | -24 | -67 | 122 | 48 | -4 | 3 | 71 | -25 | -34 | 34 | 24 | -14 | 10 |
| Tax | 10 | -0 | -0 | -12 | 11 | -1 | 1 | 16 | -6 | -8 | 7 | 5 | -3 | 2 |
| Net profit | -56 | -24 | -67 | 134 | 37 | -3 | 2 | 55 | -20 | -27 | 26 | 19 | -11 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 101 | 52 | 35 | 122 | 281 | 207 | 271 | 348 | 406 | 228 | 202 | 247 | 231 | 233 |
| Equity | 52 | 28 | -39 | 94 | 132 | 129 | 131 | 186 | 166 | 139 | 166 | 185 | 174 | 182 |
| Long-term debt | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 48 | 24 | 75 | 28 | 149 | 78 | 140 | 162 | 240 | 88 | 36 | 62 | 57 | 51 |
| Total debt | 48 | 24 | 75 | 28 | 149 | 78 | 140 | 162 | 240 | 88 | 36 | 62 | 57 | 51 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|