| Revenue | DKK 20,5M | -27% |
| EBITDA | DKK -432K | -110% |
| Net profit | DKK -3,4M | -537% |
| Total assets | DKK 65,4M | -3% |
| Equity | DKK 8,8M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 618 | -4 | -1 | -152 | -99 | -3 | -6 | 0 | 27.007 | 28.114 | 20.482 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22.934 | -23.498 | -20.914 |
| EBITDA | -4 | -14 | -6 | 618 | -4 | -1 | -152 | -1.099 | -9 | -274 | -0 | 3.922 | 4.530 | -432 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -773 | -838 | -567 |
| EBIT | -4 | -14 | -6 | 618 | -4 | -1 | -152 | -1.099 | -9 | -274 | -0 | 3.149 | 3.692 | -1.000 |
| Net financials | -8 | -9 | 3.490 | 587 | 799 | 1.336 | 753 | 86 | -1.032 | -1.266 | 126 | -1.973 | -2.695 | -2.585 |
| Profit before tax | -12 | -22 | 3.484 | 1.205 | 795 | 1.335 | 601 | -1.013 | -1.041 | -1.541 | 126 | 1.175 | 997 | -3.585 |
| Tax | -37 | -6 | -3 | 44 | -97 | -132 | -257 | -116 | -368 | -154 | -0 | 673 | 216 | -172 |
| Net profit | 24 | -17 | 3.487 | 1.161 | 892 | 1.467 | 857 | -898 | -673 | -1.387 | 126 | 503 | 781 | -3.413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40 | 45 | 4.984 | 5.684 | 6.283 | 8.736 | 9.580 | 8.056 | 7.967 | 6.285 | 6.281 | 70.241 | 67.350 | 65.449 |
| Equity | 125 | 125 | 125 | 4.944 | 5.737 | 7.103 | 7.960 | 7.062 | 6.389 | 5.002 | 5.166 | 11.449 | 12.231 | 8.818 |
| Long-term debt | 0 | 0 | 0 | 644 | 0 | 377 | 827 | 846 | 867 | 872 | 872 | 31.949 | 30.367 | 28.991 |
| Short-term debt | 212 | 235 | 2.175 | 96 | 546 | 1.256 | 792 | 147 | 711 | 410 | 242 | 26.842 | 24.752 | 27.573 |
| Total debt | 212 | 235 | 4.175 | 740 | 546 | 1.633 | 1.620 | 993 | 1.578 | 1.283 | 1.114 | 58.792 | 55.119 | 56.565 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|