| Revenue | DKK 1,4M | +17% |
| EBITDA | DKK -66K | -137% |
| Net profit | DKK -59K | -145% |
| Total assets | DKK 533K | -14% |
| Equity | DKK 196K | -38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | -40 | -59 | -4 | 31 | 172 | 378 | 374 | 652 | 989 | 1.161 | 1.167 | 1.369 |
| Staff expenses | -217 | -73 | -3 | -5 | -29 | -138 | -301 | -478 | -744 | -841 | -963 | -987 | -1.435 |
| EBITDA | 247 | -113 | -62 | -8 | 2 | 35 | 77 | -104 | -92 | 148 | 198 | 179 | -66 |
| Depreciation & amort. | -2 | -4 | -4 | -4 | -2 | -12 | -27 | -28 | -29 | -20 | -6 | -8 | -0 |
| EBIT | 245 | -117 | -66 | -12 | 0 | 22 | 50 | -132 | -120 | 128 | 192 | 171 | -66 |
| Net financials | 0 | -3 | -1 | 0 | 0 | -0 | -0 | -13 | -7 | -5 | -11 | -3 | -10 |
| Profit before tax | 245 | -120 | -65 | -12 | 0 | 22 | 50 | -145 | -128 | 123 | 182 | 168 | -76 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -27 | 29 | 42 | 38 | -17 |
| Net profit | 245 | -120 | -65 | -12 | 0 | 22 | 50 | -145 | -100 | 94 | 140 | 130 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 401 | 132 | 49 | 72 | 102 | 157 | 207 | 161 | 366 | 311 | 419 | 622 | 533 |
| Equity | 185 | 65 | 0 | -12 | -11 | 10 | 60 | -85 | -48 | 46 | 185 | 316 | 196 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -216 | 67 | 48 | 83 | 113 | 147 | 147 | 236 | 415 | 266 | 234 | 306 | 337 |
| Total debt | -216 | 67 | 48 | 83 | 113 | 147 | 147 | 247 | 415 | 266 | 234 | 306 | 337 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|