| Revenue | DKK -223K | +40% |
| EBITDA | DKK -1,3M | -30% |
| Net profit | DKK 2M | -32% |
| Total assets | DKK 68,3M | +23% |
| Equity | DKK 62,9M | +15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -47 | -30 | 39 | — | 7 | -80 | -102 | -227 | 52 | -533 | -427 | -160 | -223 |
| Staff expenses | -100 | -358 | -412 | -512 | -631 | -634 | -462 | -426 | -850 | -681 | -514 | -715 | -1.111 |
| EBITDA | -147 | -388 | -373 | -487 | -694 | -740 | -564 | -653 | -798 | -1.214 | -941 | -1.025 | -1.334 |
| Depreciation & amort. | -84 | -109 | -90 | -103 | -93 | -3 | -3 | -3 | -86 | -35 | -18 | -0 | -292 |
| EBIT | -231 | -497 | -463 | -591 | -786 | -742 | -566 | -656 | -884 | -1.250 | -959 | -1.025 | -1.626 |
| Net financials | 3.069 | 2.258 | 2.842 | 2.760 | 3.291 | 2.657 | -3.297 | 4.122 | 16.206 | 11.067 | -1.596 | 4.533 | 4.129 |
| Profit before tax | 2.838 | 1.761 | 2.379 | 2.169 | 2.505 | 1.914 | -3.863 | 3.466 | 15.287 | 9.717 | -2.684 | 3.508 | 2.503 |
| Tax | 446 | 296 | 269 | 148 | 313 | 134 | -1.300 | 434 | 678 | 1.301 | -905 | 506 | 458 |
| Net profit | 2.392 | 1.465 | 2.110 | 2.022 | 2.192 | 1.780 | -2.563 | 3.031 | 14.609 | 8.416 | -1.779 | 3.002 | 2.045 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.695 | 24.810 | 28.985 | 30.654 | 32.492 | 38.021 | 32.920 | 35.139 | 49.396 | 60.499 | 57.315 | 55.397 | 68.302 |
| Equity | 23.219 | 24.413 | 28.297 | 30.219 | 31.641 | 34.385 | 31.716 | 34.694 | 48.247 | 56.667 | 54.831 | 54.774 | 62.916 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 458 | 384 | 685 | 435 | 850 | 3.636 | 1.204 | 445 | 1.149 | 3.832 | 2.484 | 622 | 5.386 |
| Total debt | 458 | 384 | 685 | 435 | 850 | 3.636 | 1.204 | 445 | 1.149 | 3.832 | 2.484 | 622 | 5.386 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|