| Revenue | DKK 3,3M | -12% |
| EBITDA | DKK -247K | -111% |
| Net profit | DKK -208K | -84% |
| Total assets | DKK 885K | +15% |
| Equity | DKK 106K | -66% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1.148 | — | 1.409 | 1.533 | 1.572 | 2.178 | 1.567 | 1.791 | 2.149 | 2.879 | 3.861 | 3.786 | 3.326 |
| Staff expenses | -1.210 | -0 | -0 | -1.091 | -1.228 | -1.446 | -1.804 | -1.341 | -2.000 | -2.370 | -2.892 | -3.689 | -3.904 | -3.573 |
| EBITDA | 125 | 259 | — | 318 | 305 | 125 | 374 | 225 | -209 | -220 | -13 | 171 | -117 | -247 |
| Depreciation & amort. | -214 | -9 | -0 | -51 | -40 | -34 | -103 | -84 | -72 | -57 | -45 | -62 | -25 | -10 |
| EBIT | -90 | 250 | — | 267 | 265 | 91 | 270 | 142 | -281 | -277 | -57 | 109 | -142 | -256 |
| Net financials | -5 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -2 | -5 | -2 | -3 | -10 |
| Profit before tax | -95 | 121 | — | 268 | 265 | 91 | 270 | 141 | -281 | -279 | -63 | 107 | -145 | -266 |
| Tax | -22 | 30 | -0 | 63 | 58 | 20 | 59 | 31 | -0 | -61 | -14 | 24 | -32 | -59 |
| Net profit | -73 | 91 | — | 205 | 206 | 71 | 211 | 110 | -281 | -218 | -49 | 83 | -113 | -208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 523 | 617 | 665 | 507 | 635 | 734 | 965 | 996 | 896 | 848 | 1.076 | 552 | 772 | 885 |
| Equity | -214 | -123 | 88 | 293 | 499 | 571 | 781 | 891 | 610 | 392 | 343 | 427 | 314 | 106 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 |
| Short-term debt | 736 | 447 | 357 | 214 | 136 | 164 | 184 | 105 | 286 | 455 | 733 | 102 | 458 | 779 |
| Total debt | 736 | 1.033 | 577 | 214 | 136 | 164 | 184 | 105 | 286 | 455 | 733 | 125 | 458 | 779 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|