| Revenue | DKK 464K | -16% |
| EBITDA | DKK -58K | +10% |
| Net profit | DKK -66K | +7% |
| Total assets | DKK 1,3M | -8% |
| Equity | DKK 397K | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.110 | 3.070 | 2.971 | 2.758 | 2.909 | 498 | 695 | 535 | 641 | 706 | 681 | 423 | 553 | 464 |
| Staff expenses | -728 | -774 | -602 | -747 | -584 | -526 | -566 | -504 | -510 | -466 | -654 | -628 | -618 | -523 |
| EBITDA | -80 | 65 | 152 | -110 | -43 | -28 | 129 | 31 | 131 | 240 | 28 | -209 | -65 | -58 |
| Depreciation & amort. | 75 | 75 | 5 | 30 | 25 | -25 | -25 | -25 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -155 | -10 | 147 | -140 | -68 | -53 | 104 | 6 | 131 | 240 | 28 | -209 | -65 | -58 |
| Net financials | 0 | -8 | -7 | -4 | -10 | -13 | -5 | -6 | -5 | -9 | -10 | -7 | -6 | -7 |
| Profit before tax | -168 | -18 | 140 | -144 | -78 | -66 | 99 | 1 | 125 | 231 | 18 | -216 | -71 | -66 |
| Tax | -41 | 2 | 38 | 31 | -0 | -0 | -0 | -0 | -0 | 15 | 4 | -0 | -0 | -0 |
| Net profit | -127 | -20 | 102 | -174 | -78 | -66 | 99 | 1 | 125 | 216 | 14 | -216 | -71 | -66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.031 | 954 | 981 | 1.058 | 1.088 | 1.107 | 1.240 | 1.260 | 1.637 | 1.782 | 1.734 | 1.504 | 1.387 | 1.282 |
| Equity | 531 | 511 | 613 | 438 | 361 | 295 | 394 | 394 | 519 | 735 | 749 | 533 | 463 | 397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 501 | 443 | 368 | 620 | 727 | 812 | 846 | 866 | 1.118 | 1.046 | 985 | 971 | 925 | 885 |
| Total debt | 501 | 443 | 368 | 620 | 727 | 812 | 846 | 866 | 1.118 | 1.046 | 985 | 971 | 925 | 885 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|