| Revenue | DKK 2,3M | +294% |
| EBITDA | DKK 831K | +208% |
| Net profit | DKK -796K | +44% |
| Total assets | DKK 655K | -76% |
| Equity | DKK -1,6M | -98% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.942 | 1.426 | 2.065 | 2.323 | 1.320 | 668 | 572 | 2.251 |
| Staff expenses | -2.058 | -1.970 | -1.792 | -1.682 | -1.549 | -1.280 | -1.339 | -1.420 |
| EBITDA | -195 | -544 | 272 | 641 | -230 | -612 | -767 | 831 |
| Depreciation & amort. | -424 | -423 | -434 | -441 | -436 | -432 | -432 | -479 |
| EBIT | -619 | -967 | -161 | 200 | -666 | -1.044 | -1.199 | 351 |
| Net financials | 3 | -0 | -510 | -552 | -185 | -204 | -228 | -112 |
| Profit before tax | -617 | -968 | -671 | -352 | -851 | -1.248 | -1.427 | 239 |
| Tax | -0 | -0 | -0 | -574 | -188 | -274 | -0 | 1.035 |
| Net profit | -617 | -968 | -671 | 221 | -662 | -975 | -1.427 | -796 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.000 | 4.293 | 4.241 | 4.916 | 4.409 | 3.622 | 2.718 | 655 |
| Equity | -1.343 | -2.311 | -2.969 | 2.253 | 1.590 | 616 | -811 | -1.608 |
| Long-term debt | 4.785 | 6.180 | 6.806 | 2.238 | 2.422 | 2.623 | 1.341 | 0 |
| Short-term debt | 1.558 | 424 | 403 | 425 | 397 | 384 | 2.188 | 2.262 |
| Total debt | 6.343 | 6.604 | 7.209 | 2.663 | 2.819 | 3.007 | 3.529 | 2.262 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|