| Revenue | DKK 682K | +6% |
| EBITDA | DKK -2K | -102% |
| Net profit | DKK -772 | -102% |
| Total assets | DKK 2,3M | -4% |
| Equity | DKK 1,7M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 570 | 778 | 692 | 681 | 270 | 465 | 913 | 1.296 | 229 | 548 | 1.247 | 641 | 682 |
| Staff expenses | -669 | -631 | -763 | -730 | -542 | -549 | -548 | -550 | -538 | -473 | -558 | -539 | -685 |
| EBITDA | -87 | 147 | -62 | -49 | -273 | -84 | 365 | 746 | -310 | 76 | 690 | 102 | -2 |
| Depreciation & amort. | -8 | 14 | 14 | 14 | 14 | 23 | 37 | 17 | 17 | 9 | -0 | -3 | -13 |
| EBIT | -95 | 133 | -76 | -63 | -287 | -107 | 328 | 729 | -327 | 67 | 690 | 100 | -15 |
| Net financials | -20 | -16 | -5 | -10 | -6 | 4 | -5 | -18 | -16 | -8 | -24 | -8 | -6 |
| Profit before tax | -115 | 117 | -81 | -73 | -293 | -103 | 323 | 710 | -343 | 59 | 666 | 92 | -21 |
| Tax | 6 | 13 | 5 | -0 | -0 | -0 | 4 | 140 | -11 | -0 | 120 | 44 | -20 |
| Net profit | -121 | 104 | -86 | -73 | -293 | -103 | 319 | 570 | -332 | 59 | 546 | 49 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.102 | 2.206 | 2.107 | 1.953 | 1.558 | 1.538 | 1.775 | 2.701 | 1.993 | 2.157 | 2.723 | 2.395 | 2.311 |
| Equity | 1.469 | 1.524 | 1.388 | 1.265 | 972 | 817 | 1.136 | 1.652 | 1.265 | 1.267 | 1.756 | 1.746 | 1.745 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 633 | 676 | 719 | 688 | 587 | 722 | 639 | 1.038 | 728 | 890 | 966 | 620 | 561 |
| Total debt | 633 | 676 | 719 | 688 | 587 | 722 | 639 | 1.038 | 728 | 890 | 966 | 620 | 561 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|