| Revenue | DKK -75K | +67% |
| EBITDA | DKK -195K | +13% |
| Net profit | DKK -1,3M | -195% |
| Total assets | DKK 4,9M | -34% |
| Equity | DKK 4,8M | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.631 | 564 | 168 | -10 | 18 | 207 | -102 | -78 | -115 | -86 | -91 | -45 | -75 |
| Staff expenses | -916 | -1.209 | -926 | -946 | -335 | -121 | -120 | -240 | -104 | -86 | -154 | -142 | -72 |
| EBITDA | 715 | -645 | -758 | -956 | -317 | 86 | -222 | -318 | -220 | -172 | -245 | -225 | -195 |
| Depreciation & amort. | 26 | -38 | -59 | -0 | -0 | -0 | -0 | -1 | -6 | -6 | -6 | -0 | -0 |
| EBIT | 689 | -683 | -818 | -956 | -317 | 86 | -222 | -319 | -226 | -178 | -251 | -225 | -195 |
| Net financials | 546 | 648 | 1.066 | 3.023 | -1.525 | 937 | -374 | 1.568 | 2.781 | 1.620 | 1.062 | 1.999 | -1.106 |
| Profit before tax | 1.085 | -35 | 248 | 2.067 | -1.842 | 1.023 | -596 | 1.249 | 2.555 | 1.442 | 811 | 1.773 | -1.301 |
| Tax | 223 | 0 | 64 | 490 | -403 | 226 | -125 | 281 | 563 | 320 | 182 | 393 | 16 |
| Net profit | 862 | -35 | 184 | 1.577 | -1.439 | 797 | -471 | 968 | 1.992 | 1.121 | 630 | 1.381 | -1.317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.045 | 6.449 | 6.206 | 7.630 | 5.722 | 6.002 | 5.424 | 6.293 | 8.695 | 9.474 | 8.607 | 7.527 | 4.947 |
| Equity | 6.223 | 6.090 | 5.874 | 7.351 | 5.691 | 5.984 | 5.407 | 6.267 | 8.149 | 9.157 | 8.422 | 7.273 | 4.834 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 816 | 359 | 332 | 279 | 31 | 18 | 17 | 26 | 546 | 315 | 184 | 254 | 113 |
| Total debt | 816 | 359 | 332 | 279 | 31 | 18 | 17 | 26 | 546 | 315 | 184 | 254 | 113 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|