| Revenue | DKK 496K | +43% |
| EBITDA | DKK -146K | -142% |
| Net profit | DKK -146K | -144% |
| Total assets | DKK 643K | -15% |
| Equity | DKK -185K | -150% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 928 | 1.079 | 850 | 124 | 301 | 434 | 450 | -4 | -135 | 348 | 496 |
| Staff expenses | -470 | -468 | -640 | -472 | -210 | -306 | -390 | -443 | -118 | -0 | -635 |
| EBITDA | 458 | 611 | -172 | -348 | 91 | 128 | -340 | -447 | -253 | 348 | -146 |
| Depreciation & amort. | -0 | -18 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 458 | 594 | -190 | -348 | 91 | 128 | -340 | -447 | -253 | 348 | -146 |
| Net financials | -6 | -135 | 0 | 0 | 0 | 0 | 0 | 3 | -0 | -16 | 1 |
| Profit before tax | 452 | 459 | -190 | -348 | 91 | 128 | -340 | -444 | -253 | 332 | -146 |
| Tax | 107 | 132 | -0 | -0 | -0 | -0 | -75 | -0 | -0 | -0 | -0 |
| Net profit | 345 | 327 | -190 | -348 | 91 | 128 | -265 | -444 | -253 | 332 | -146 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 776 | 917 | 557 | 354 | 321 | 352 | 1.363 | 353 | 166 | 755 | 643 |
| Equity | 395 | 527 | 216 | -132 | -207 | 178 | -87 | -206 | -406 | -74 | -185 |
| Long-term debt | 0 | 0 | 0 | 477 | 228 | 174 | 175 | 0 | 0 | 0 | 0 |
| Short-term debt | 381 | 385 | 341 | 9 | 300 | 0 | 1.275 | 559 | 571 | 828 | 828 |
| Total debt | 381 | 385 | 341 | 486 | 528 | 174 | 1.450 | 559 | 571 | 828 | 828 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|