| Revenue | DKK 250K | -19% |
| EBITDA | DKK 98K | +1035% |
| Net profit | DKK -297K | — |
| Total assets | DKK 2,6M | +1922% |
| Equity | DKK -172K | -238% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | 228 | 179 | 380 | 446 | 448 | 419 | 264 | 390 | 560 | 336 | 359 | 307 | 250 |
| Staff expenses | -110 | -178 | -210 | -322 | -346 | -381 | -233 | -238 | -197 | -431 | -217 | -230 | -239 | -121 |
| EBITDA | -53 | 50 | -31 | 3 | 28 | -10 | 27 | -82 | 90 | 0 | 0 | 1 | -10 | 98 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | 50 | -31 | 3 | 28 | -10 | 27 | -82 | 90 | 0 | 0 | 1 | -10 | 98 |
| Net financials | 2 | 0 | 0 | 0 | -1 | 11 | -27 | -8 | 0 | 0 | -0 | -1 | -10 | -395 |
| Profit before tax | -50 | 50 | -30 | 3 | 27 | 1 | 0 | -90 | 90 | 0 | 0 | 0 | 0 | -297 |
| Tax | -13 | 12 | -8 | 1 | 6 | 0 | 0 | -20 | 20 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -38 | 37 | -23 | 2 | 21 | 1 | 0 | -70 | 70 | 0 | 0 | 0 | 0 | -297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 137 | 113 | 118 | 146 | 133 | 731 | 64 | 125 | 125 | 130 | 136 | 130 | 2.633 |
| Equity | 87 | 125 | 102 | 104 | 124 | 125 | 125 | 55 | 125 | 125 | 125 | 125 | 125 | -172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 40 | 12 | 11 | 14 | 22 | 8 | 606 | 9 | 1 | 0 | 5 | 11 | 5 | 2.805 |
| Total debt | 40 | 12 | 11 | 14 | 22 | 8 | 606 | 9 | 1 | 0 | 5 | 11 | 5 | 2.805 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|