| Revenue | DKK 96K | -31% |
| EBITDA | DKK -509K | -8% |
| Net profit | DKK -33K | +91% |
| Total assets | DKK 6,4M | +2% |
| Equity | DKK 5,3M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 424 | 3.453 | 3.723 | 3.524 | 2.178 | 4.602 | 759 | 298 | 219 | 919 | 298 | 139 | 96 |
| Staff expenses | -303 | -377 | -710 | -1.135 | -635 | -469 | -855 | -22 | -488 | -454 | -795 | -611 | -605 |
| EBITDA | 121 | 3.076 | 3.013 | 2.389 | 1.543 | 4.133 | -96 | 275 | -2.065 | 465 | -912 | -472 | -509 |
| Depreciation & amort. | -16 | -45 | -272 | -284 | -291 | -311 | -311 | -300 | -24 | -10 | -13 | -34 | -1 |
| EBIT | 105 | 3.031 | 2.742 | 2.105 | 1.252 | 3.823 | -407 | -25 | -2.089 | 455 | -924 | -507 | -511 |
| Net financials | -66 | -226 | -157 | -196 | -265 | -196 | -138 | -124 | 45 | 248 | 121 | 125 | 478 |
| Profit before tax | 39 | 2.806 | 2.584 | 1.909 | 988 | 3.627 | -545 | -149 | -2.044 | 703 | -803 | -381 | -33 |
| Tax | 14 | 737 | 651 | 452 | 235 | 802 | 25 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 25 | 2.069 | 1.933 | 1.457 | 753 | 2.825 | -570 | -149 | -2.044 | 703 | -803 | -381 | -33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.651 | 9.129 | 9.631 | 10.678 | 13.861 | 15.917 | 16.028 | 15.660 | 6.599 | 7.121 | 6.737 | 6.248 | 6.384 |
| Equity | 736 | 2.805 | 4.738 | 6.195 | 6.848 | 8.972 | 8.297 | 8.148 | 5.993 | 6.583 | 5.666 | 5.284 | 5.252 |
| Long-term debt | 922 | 3.988 | 3.365 | 3.059 | 5.767 | 5.790 | 6.646 | 6.039 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 986 | 2.329 | 1.522 | 1.422 | 1.246 | 1.155 | 1.085 | 1.474 | 606 | 539 | 1.071 | 964 | 1.132 |
| Total debt | 1.909 | 6.317 | 4.887 | 4.481 | 7.013 | 6.945 | 7.731 | 7.512 | 606 | 539 | 1.071 | 964 | 1.132 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|