| Revenue | DKK 199K | -40% |
| EBITDA | DKK -6K | -112% |
| Net profit | DKK 11K | -90% |
| Total assets | DKK 91K | -42% |
| Equity | DKK -95K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -380 | 523 | 383 | — | 242 | 353 | 325 | 406 | 214 | 621 | 677 | 515 | 333 | 199 |
| Staff expenses | -334 | -438 | -363 | -0 | -390 | -221 | -349 | -351 | -317 | -416 | -441 | -501 | -284 | -205 |
| EBITDA | 41 | 85 | 20 | 0 | -236 | 131 | -24 | 54 | -103 | 340 | 236 | 14 | 49 | -6 |
| Depreciation & amort. | -44 | -4 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 82 | 18 | 0 | -236 | 131 | -24 | 54 | -103 | 340 | 236 | 14 | 49 | -6 |
| Net financials | 0 | 0 | 0 | 0 | -10 | -23 | -22 | -14 | 69 | -13 | -36 | -13 | 77 | 17 |
| Profit before tax | 197 | -10 | -308 | 0 | -246 | 108 | -46 | 40 | -194 | 327 | 200 | 1 | 127 | 11 |
| Tax | 47 | 26 | 5 | -0 | 18 | -0 | -0 | -0 | -0 | -0 | 32 | 0 | 19 | -0 |
| Net profit | 150 | -36 | -313 | 0 | -264 | 108 | -46 | 40 | -194 | 327 | 168 | 0 | 108 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 187 | 127 | 113 | 0 | 3 | 96 | 74 | 122 | 102 | 376 | 263 | 165 | 156 | 91 |
| Equity | 66 | -102 | -415 | 0 | -618 | -509 | -555 | -515 | -709 | -382 | -214 | -214 | -106 | -95 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 490 | 490 | 490 | 555 | 512 | 363 | 244 | 205 | 168 |
| Short-term debt | -253 | 228 | 528 | 0 | 620 | 115 | 139 | 147 | 256 | 246 | 114 | 135 | 56 | 18 |
| Total debt | -253 | 228 | 528 | 0 | 620 | 605 | 629 | 637 | 811 | 758 | 477 | 378 | 261 | 186 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|