| Revenue | DKK 2,5M | +13% |
| EBITDA | DKK -63K | -331% |
| Net profit | DKK -54K | -361% |
| Total assets | DKK 878K | -10% |
| Equity | DKK 588K | -8% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 496 | 1.144 | 657 | 2.011 | 2.462 | 2.807 | 2.720 | 2.912 | 3.824 | 2.708 | 2.223 | 2.516 |
| Staff expenses | -451 | -88 | -594 | -556 | -510 | -687 | -1.208 | -1.085 | -1.008 | -1.250 | -1.569 | -2.238 | -2.579 |
| EBITDA | -80 | 65 | -44 | 101 | 114 | 119 | -24 | -39 | 508 | 549 | 1.139 | -15 | -63 |
| Depreciation & amort. | -25 | 9 | -7 | -7 | -11 | -27 | -20 | -10 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -105 | 56 | -51 | 95 | 103 | 92 | -44 | -49 | 508 | 549 | 1.139 | -15 | -63 |
| Net financials | -1 | -4 | -9 | -17 | -3 | -2 | -0 | -6 | -501 | -322 | -570 | 35 | 10 |
| Profit before tax | -106 | 51 | -60 | 77 | 100 | 91 | -44 | -55 | 7 | 227 | 569 | 21 | -53 |
| Tax | -0 | -0 | -0 | -0 | -0 | 15 | -0 | -0 | -0 | -0 | 144 | -0 | 1 |
| Net profit | -106 | 51 | -60 | 77 | 100 | 75 | -44 | -55 | 7 | 227 | 424 | 21 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 141 | 181 | 149 | 218 | 236 | 209 | 184 | 161 | 328 | 394 | 999 | 979 | 878 |
| Equity | -181 | -130 | -190 | -113 | -12 | 63 | 19 | -37 | -30 | 197 | 621 | 642 | 588 |
| Long-term debt | 0 | 0 | 39 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 322 | 311 | 300 | 282 | 249 | 146 | 165 | 197 | 358 | 197 | 378 | 337 | 290 |
| Total debt | 322 | 311 | 339 | 331 | 249 | 146 | 165 | 197 | 358 | 197 | 378 | 337 | 290 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|