| Revenue | DKK 1,9M | +8% |
| EBITDA | DKK -146K | -132% |
| Net profit | DKK -204K | +59% |
| Total assets | DKK 2,1M | -6% |
| Equity | DKK 1,6M | -14% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 652 | 594 | 606 | 1.370 | 2.012 | 490 | 776 | 2.104 | 1.399 | 2.189 | 870 | 1.587 | 1.776 | 1.916 |
| Staff expenses | -315 | -434 | -365 | -569 | -1.009 | -505 | -615 | -1.132 | -1.032 | -933 | -1.136 | -1.244 | -1.313 | -2.063 |
| EBITDA | 337 | 160 | 241 | 801 | 1.003 | -15 | 160 | 972 | 367 | 1.256 | -266 | 342 | 463 | -146 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -6 | -7 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 337 | 160 | 241 | 801 | 1.003 | -21 | 154 | 965 | 367 | 1.256 | -266 | 342 | 463 | -146 |
| Net financials | -12 | -4 | -297 | -285 | -1 | -761 | -411 | 48 | 104 | 146 | 144 | -38 | -1.103 | -110 |
| Profit before tax | 325 | 156 | -56 | 516 | 1.039 | -782 | -257 | 1.013 | 471 | 1.402 | -123 | 304 | -640 | -256 |
| Tax | 84 | 41 | 60 | 196 | 229 | 4 | 46 | 229 | 100 | 316 | -22 | 72 | -138 | -52 |
| Net profit | 241 | 115 | -116 | 320 | 810 | -786 | -304 | 783 | 371 | 1.086 | -100 | 232 | -502 | -204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 557 | 636 | 607 | 829 | 1.788 | 670 | 299 | 1.519 | 1.564 | 2.857 | 2.357 | 2.782 | 2.184 | 2.063 |
| Equity | 403 | 470 | 305 | 575 | 1.335 | 497 | 141 | 909 | 1.224 | 2.408 | 2.251 | 2.424 | 1.922 | 1.650 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 166 | 261 | 254 | 453 | 173 | 158 | 611 | 340 | 449 | 106 | 358 | 262 | 413 |
| Total debt | 154 | 166 | 261 | 254 | 453 | 173 | 158 | 611 | 340 | 449 | 106 | 358 | 262 | 413 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|