| Revenue | DKK 386K | -34% |
| EBITDA | DKK 118K | -27% |
| Net profit | DKK 75K | -23% |
| Total assets | DKK 70K | -30% |
| Equity | DKK -137K | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | 118 | 162 | 194 | 285 | 404 | 449 | 81 | 485 | 915 | 642 | 588 | 386 |
| Staff expenses | -27 | -0 | -0 | -0 | -0 | -0 | -79 | -74 | -837 | -790 | -673 | -427 | -268 |
| EBITDA | 12 | -15 | 17 | -49 | 54 | 170 | 91 | 6 | -351 | 124 | -31 | 161 | 118 |
| Depreciation & amort. | -18 | -0 | -0 | -0 | -0 | -0 | -19 | -22 | -44 | -16 | -12 | -12 | -24 |
| EBIT | -6 | -15 | 17 | -49 | 54 | 170 | 71 | -16 | -395 | 108 | -43 | 149 | 94 |
| Net financials | 0 | 1 | -2 | -2 | -4 | -5 | -2 | -12 | -17 | -8 | -79 | -21 | -28 |
| Profit before tax | -6 | -14 | 15 | -51 | 50 | 166 | 69 | -27 | -413 | 100 | -122 | 128 | 66 |
| Tax | 4 | -3 | -4 | -13 | 12 | 41 | 17 | -18 | -0 | -0 | -0 | 30 | -9 |
| Net profit | -9 | -10 | 19 | -38 | 37 | 124 | 52 | -9 | -413 | 100 | -122 | 98 | 75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60 | 72 | 67 | 61 | 88 | 152 | 168 | 193 | 169 | 260 | 131 | 100 | 70 |
| Equity | -51 | -61 | -42 | -81 | -43 | 81 | 40 | 124 | -289 | -188 | -310 | -212 | -137 |
| Long-term debt | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 194 | 173 | 219 | 196 | 94 | 134 | 69 | 458 | 448 | 440 | 303 | 207 |
| Total debt | 168 | 194 | 173 | 219 | 196 | 94 | 134 | 69 | 458 | 448 | 440 | 303 | 207 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|