| Revenue | DKK 227K | — |
| EBITDA | DKK 59K | -46% |
| Net profit | DKK 40K | -61% |
| Total assets | DKK 141K | +10% |
| Equity | DKK -93K | +35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 392 | 379 | 312 | 61 | 353 | 351 | -64 | -20 | 12 | 157 | 0 | 227 |
| Staff expenses | -152 | -115 | -160 | -44 | -33 | -5 | -17 | -0 | -0 | -20 | -43 | -106 | -168 |
| EBITDA | 2 | 23 | -14 | 38 | 28 | 29 | 148 | -64 | -20 | -8 | 113 | 109 | 59 |
| Depreciation & amort. | -28 | -11 | -3 | -0 | -0 | -10 | -7 | -13 | -17 | -66 | -37 | -0 | -0 |
| EBIT | -26 | 12 | -17 | 38 | 28 | 19 | 140 | -78 | -38 | -74 | 75 | 109 | 59 |
| Net financials | -27 | -26 | -32 | -18 | -19 | -8 | -10 | -29 | -16 | -14 | 37 | -7 | -8 |
| Profit before tax | -53 | -15 | -48 | 21 | 9 | 12 | 130 | -107 | -53 | -88 | 112 | 102 | 51 |
| Tax | 27 | -4 | -12 | -0 | -0 | -0 | -0 | 93 | -0 | -0 | -0 | 0 | 11 |
| Net profit | -81 | -11 | -36 | 21 | 9 | 12 | 130 | -200 | -53 | -88 | 112 | 101 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 156 | 143 | 56 | 20 | 50 | 84 | 198 | 306 | 261 | 173 | 127 | 128 | 141 |
| Equity | -168 | -179 | -90 | -210 | -201 | -183 | -58 | -256 | -310 | -395 | -246 | -144 | -93 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 324 | 322 | 146 | 231 | 251 | 267 | 256 | 563 | 571 | 569 | 373 | 272 | 234 |
| Total debt | 324 | 322 | 146 | 231 | 251 | 267 | 256 | 563 | 571 | 569 | 373 | 272 | 234 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|