| Revenue | DKK -6K | -102% |
| EBITDA | DKK -222K | +37% |
| Net profit | DKK -42K | -198% |
| Total assets | DKK 11,1M | +1% |
| Equity | DKK 10,8M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.118 | 14.102 | 8.606 | 11.431 | 1.411 | 1.664 | -521 | 492 | 9.002 | 1.964 | 118 | 278 | -6 |
| Staff expenses | -2.539 | -3.090 | -2.879 | -3.073 | -2.547 | -2.122 | -1.944 | -1.081 | -423 | -636 | -891 | -631 | -216 |
| EBITDA | 6.523 | 6.353 | 1.286 | 3.463 | -1.328 | -626 | -2.660 | -719 | 8.444 | 497 | -786 | -353 | -222 |
| Depreciation & amort. | 919 | 1.142 | 1.222 | 1.218 | 770 | -752 | -686 | -682 | -64 | -15 | -15 | -15 | -15 |
| EBIT | 5.604 | 5.210 | 64 | 2.245 | -2.098 | -1.378 | -3.347 | -1.401 | 8.381 | 482 | -801 | -368 | -237 |
| Net financials | 161 | 199 | 154 | -39 | 16 | -309 | -423 | -545 | -579 | -233 | 92 | 411 | 195 |
| Profit before tax | 5.639 | 5.409 | 218 | 2.206 | -2.082 | -1.687 | -3.770 | -1.946 | 7.801 | 249 | -708 | 43 | -42 |
| Tax | 1.459 | 1.159 | -88 | 559 | -409 | -409 | -487 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 4.181 | 4.250 | 306 | 1.647 | -1.673 | -1.278 | -3.283 | -1.946 | 7.801 | 249 | -708 | 43 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.700 | 20.668 | 22.938 | 22.664 | 22.208 | 21.944 | 19.675 | 16.311 | 21.599 | 16.715 | 13.706 | 11.035 | 11.125 |
| Equity | 9.421 | 13.575 | 13.782 | 15.329 | 13.554 | 12.173 | 8.784 | 6.838 | 14.639 | 14.775 | 13.536 | 10.961 | 10.797 |
| Long-term debt | -12 | -10 | 1.336 | 1.285 | 1.339 | 4.884 | 4.325 | 3.810 | 1.498 | 60 | 0 | 0 | 0 |
| Short-term debt | 7.363 | 5.455 | 6.575 | 4.745 | 6.418 | 4.400 | 6.566 | 5.662 | 5.462 | 1.879 | 170 | 74 | 328 |
| Total debt | 7.351 | 5.446 | 7.911 | 6.030 | 7.758 | 9.284 | 10.891 | 9.473 | 6.960 | 1.939 | 170 | 74 | 328 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|