| Revenue | DKK 844K | -19% |
| EBITDA | DKK -59K | -267% |
| Net profit | DKK -57K | -456% |
| Total assets | DKK 197K | -29% |
| Equity | DKK 93K | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 303 | 676 | 881 | 757 | 840 | 886 | 794 | 867 | 861 | 882 | 966 | 1.049 | 844 |
| Staff expenses | -266 | -358 | -487 | -393 | -396 | -365 | -421 | -388 | -440 | -415 | -415 | -407 | -436 |
| EBITDA | -90 | 1 | 13 | -10 | 48 | -53 | 57 | 44 | 24 | 60 | 40 | 35 | -59 |
| Depreciation & amort. | -3 | -2 | -2 | -5 | -0 | -0 | -0 | -4 | -21 | -21 | -12 | -10 | -8 |
| EBIT | -93 | -2 | 11 | -15 | 48 | -53 | 57 | 40 | 3 | 39 | 28 | 25 | -67 |
| Net financials | -1 | -0 | -1 | -4 | -3 | -3 | -2 | -9 | -5 | -8 | -3 | -1 | -2 |
| Profit before tax | -94 | -2 | 10 | -19 | 45 | -56 | 55 | 31 | -2 | 31 | 25 | 24 | -69 |
| Tax | -23 | -0 | 3 | -2 | 12 | -10 | 14 | 5 | 2 | 10 | 6 | 8 | -12 |
| Net profit | -70 | -2 | 7 | -17 | 33 | -46 | 41 | 26 | -4 | 21 | 19 | 16 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 167 | 121 | 150 | 111 | 149 | 132 | 230 | 322 | 363 | 223 | 250 | 279 | 197 |
| Equity | 56 | 54 | 61 | 44 | 76 | 30 | 71 | 97 | 93 | 115 | 133 | 149 | 93 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 67 | 89 | 67 | 72 | 101 | 159 | 224 | 269 | 109 | 117 | 130 | 105 |
| Total debt | 111 | 67 | 89 | 67 | 72 | 101 | 159 | 224 | 269 | 109 | 117 | 130 | 105 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|