| Revenue | DKK 452K | +7% |
| EBITDA | DKK 28K | +296% |
| Net profit | DKK 21K | +276% |
| Total assets | DKK 115K | +75% |
| Equity | DKK -51K | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 272 | 222 | 130 | 68 | 170 | 276 | 481 | 474 | 467 | 332 | 462 | 422 | 452 |
| Staff expenses | -292 | -290 | -291 | -203 | -47 | -189 | -138 | -484 | -414 | -550 | -324 | -433 | -436 | -425 |
| EBITDA | 14 | -17 | -69 | -74 | 21 | -19 | 138 | -4 | 60 | -83 | 8 | 29 | -14 | 28 |
| Depreciation & amort. | -4 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | -21 | -73 | -78 | 17 | -19 | 138 | -4 | 60 | -83 | 8 | 29 | -14 | 28 |
| Net financials | -1 | -0 | 0 | -6 | -6 | -6 | -5 | -1 | 0 | -0 | -1 | -1 | -1 | -1 |
| Profit before tax | 9 | -21 | -73 | -83 | 11 | -25 | 133 | -5 | 60 | -84 | 6 | 28 | -15 | 27 |
| Tax | 3 | -0 | -22 | -18 | 5 | -5 | 30 | -1 | 13 | -18 | 2 | 7 | -3 | 6 |
| Net profit | 6 | -21 | -51 | -65 | 5 | -20 | 103 | -4 | 46 | -66 | 4 | 21 | -12 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32 | 51 | 34 | 53 | 49 | 43 | 39 | 40 | 142 | 103 | 50 | 81 | 66 | 115 |
| Equity | -14 | -35 | -86 | -151 | -146 | -165 | -62 | -66 | -20 | -85 | -81 | -60 | -72 | -51 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46 | 86 | 120 | 204 | 195 | 208 | 101 | 106 | 161 | 188 | 131 | 141 | 138 | 166 |
| Total debt | 46 | 86 | 120 | 204 | 195 | 208 | 101 | 106 | 161 | 188 | 131 | 141 | 138 | 166 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|