| Revenue | DKK -57K | +78% |
| EBITDA | DKK -325K | -119% |
| Net profit | DKK 84K | -98% |
| Total assets | DKK 9,9M | -79% |
| Equity | DKK -969K | -103% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -15 | -18 | -21 | -37 | -26 | -31 | -42 | -25 | -55 | -34 | -32 | -57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -15 | -18 | -21 | -37 | -29 | -34 | -45 | -25 | -55 | -34 | -148 | -325 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -15 | -18 | -21 | -37 | -29 | -34 | -45 | -25 | -55 | -34 | -148 | -325 |
| Net financials | -637 | 325 | 402 | 263 | 1.404 | 2.075 | 5.075 | 3.321 | 562 | 6.882 | 11.449 | 4.013 | 432 |
| Profit before tax | -642 | 310 | 385 | 242 | 1.367 | 2.046 | 5.041 | 3.276 | 537 | 6.827 | 11.415 | 3.864 | 108 |
| Tax | 33 | -0 | 23 | 53 | 3 | -22 | -94 | -39 | -75 | -130 | -185 | -18 | 24 |
| Net profit | -675 | 310 | 362 | 188 | 1.364 | 2.068 | 5.135 | 3.315 | 612 | 6.958 | 11.600 | 3.882 | 84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.684 | 2.282 | 2.511 | 2.624 | 4.184 | 9.249 | 13.876 | 22.100 | 24.995 | 32.754 | 44.247 | 47.522 | 9.869 |
| Equity | 1.602 | 1.811 | 2.073 | 2.161 | 3.425 | 8.520 | 13.247 | 13.689 | 14.100 | 20.858 | 32.258 | 35.940 | -969 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 83 | 338 | 438 | 462 | 759 | 729 | 629 | 8.411 | 10.894 | 11.896 | 11.989 | 11.582 | 10.838 |
| Total debt | 83 | 338 | 438 | 462 | 759 | 729 | 629 | 8.411 | 10.894 | 11.896 | 11.989 | 11.582 | 10.838 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 20.0% | 20.0% | 2007 | |
| Individual | 20.0% | 20.0% | 2007 | |
| Individual | 20.0% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Welinder | Audit | 0 companies |