| Revenue | DKK -47K | -20% |
| EBITDA | DKK -100K | +13% |
| Net profit | DKK -49K | -138% |
| Total assets | DKK 3M | -20% |
| Equity | DKK 1,4M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.505 | 2.606 | 1.023 | 1.558 | -485 | -81 | -59 | 10 | -109 | 85 | -60 | -59 | -47 |
| Staff expenses | -1.913 | -1.038 | -817 | -1.019 | -666 | -423 | -214 | -96 | -64 | -104 | -61 | -56 | -52 |
| EBITDA | 262 | 1.568 | 206 | 539 | -1.151 | -504 | -272 | -86 | -173 | -19 | -121 | -115 | -100 |
| Depreciation & amort. | 524 | 179 | 231 | 235 | 485 | -146 | -108 | -108 | -104 | -36 | -36 | -36 | -36 |
| EBIT | -262 | 1.389 | -25 | 304 | -1.636 | -651 | -381 | -194 | -276 | -55 | -158 | -151 | -136 |
| Net financials | 435 | 704 | 1.371 | 848 | -507 | 408 | -3.246 | -36 | 207 | -442 | 73 | 134 | 84 |
| Profit before tax | 156 | 2.093 | -591 | -36 | -2.143 | -242 | -3.626 | -230 | -69 | -497 | -85 | -17 | -52 |
| Tax | 100 | 467 | 75 | 117 | -312 | -62 | -98 | 2 | -17 | 16 | -89 | -147 | -3 |
| Net profit | 56 | 1.626 | -666 | -153 | -1.831 | -180 | -3.529 | -231 | -52 | -514 | 5 | 130 | -49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.856 | 12.701 | 10.869 | 10.910 | 7.705 | 8.628 | 4.776 | 4.690 | 4.577 | 3.699 | 3.633 | 3.772 | 3.036 |
| Equity | 7.330 | 8.860 | 8.095 | 7.842 | 5.910 | 5.626 | 2.098 | 1.866 | 1.814 | 1.301 | 1.305 | 1.435 | 1.387 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.131 | 3.428 | 2.407 | 2.809 | 1.795 | 3.001 | 2.678 | 2.824 | 2.762 | 2.398 | 2.328 | 2.337 | 1.649 |
| Total debt | 3.131 | 3.428 | 2.407 | 2.809 | 1.795 | 3.001 | 2.678 | 2.824 | 2.762 | 2.398 | 2.328 | 2.337 | 1.649 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|