| Revenue | DKK -75K | -28% |
| EBITDA | DKK -75K | +28% |
| Net profit | DKK -54K | +31% |
| Total assets | DKK 652 | +26% |
| Equity | DKK -620K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -714 | 1.217 | 1.041 | 1.196 | 148 | 567 | 142 | 1.860 | 964 | 250 | -173 | 228 | -104 | -75 |
| Staff expenses | -69 | -596 | -946 | -1.121 | -1.020 | -771 | -558 | -533 | -433 | -287 | -3 | -12 | -0 | -0 |
| EBITDA | -625 | 625 | 94 | 75 | -872 | -205 | -415 | 1.328 | 532 | -37 | -175 | 216 | -104 | -75 |
| Depreciation & amort. | -10 | 2 | -6 | -5 | -11 | -11 | -19 | -19 | -20 | -20 | -23 | -29 | -0 | -0 |
| EBIT | -635 | 623 | 88 | 70 | -883 | -216 | -434 | 1.309 | 512 | -56 | -198 | 187 | -104 | -75 |
| Net financials | -17 | 53 | 47 | 37 | 7 | -4 | -12 | -4 | 31 | 41 | -524 | -889 | 26 | 21 |
| Profit before tax | -650 | 676 | 135 | 107 | -876 | -220 | -446 | 1.305 | 543 | -16 | -722 | -702 | -78 | -54 |
| Tax | -165 | 172 | 26 | 31 | -186 | -44 | -94 | 295 | 126 | -2 | -9 | 21 | -0 | -0 |
| Net profit | -486 | 504 | 109 | 76 | -690 | -176 | -353 | 1.010 | 417 | -14 | -713 | -723 | -78 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.147 | 1.893 | 1.320 | 2.030 | 856 | 675 | 591 | 1.143 | 1.565 | 1.590 | 621 | 156 | 1 | 1 |
| Equity | 848 | 1.352 | 957 | 1.032 | 342 | 166 | -186 | 824 | 1.241 | 827 | 114 | -609 | -566 | -620 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -291 | 532 | 364 | 995 | 514 | 509 | 777 | 319 | 313 | 754 | 507 | 765 | 567 | 620 |
| Total debt | -291 | 532 | 364 | 995 | 514 | 509 | 777 | 319 | 313 | 754 | 507 | 765 | 567 | 620 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|