| Revenue | DKK 589K | -6% |
| EBITDA | DKK -77K | -213% |
| Net profit | DKK -84K | -382% |
| Total assets | DKK 204K | -27% |
| Equity | DKK 85K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 391 | 369 | 505 | 544 | 150 | 262 | 331 | 308 | 407 | 501 | 589 | 550 | 626 | 589 |
| Staff expenses | -293 | -306 | -335 | -391 | -412 | -326 | -393 | -363 | -318 | -466 | -561 | -549 | -558 | -667 |
| EBITDA | 98 | 64 | 171 | 153 | -262 | -64 | -62 | -54 | 89 | 36 | 28 | 1 | 68 | -77 |
| Depreciation & amort. | -0 | -0 | -0 | -416 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -28 | -28 |
| EBIT | 98 | 64 | 171 | -263 | -262 | -64 | -62 | -54 | 89 | 36 | 28 | 1 | 40 | -105 |
| Net financials | -18 | -11 | -10 | -5 | -1 | 0 | -0 | -0 | -5 | -5 | -5 | -4 | -0 | -0 |
| Profit before tax | 79 | 52 | 161 | -268 | -262 | -64 | -62 | -54 | 84 | 31 | 23 | -3 | 40 | -105 |
| Tax | 22 | 15 | 29 | -56 | -54 | -12 | -12 | -9 | 20 | 10 | 8 | 3 | 10 | -21 |
| Net profit | 57 | 37 | 132 | -212 | -208 | -53 | -49 | -45 | 63 | 21 | 15 | -6 | 30 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 912 | 902 | 957 | 556 | 260 | 185 | 168 | 136 | 180 | 232 | 243 | 247 | 282 | 204 |
| Equity | 600 | 637 | 638 | 426 | 218 | 141 | 91 | 46 | 110 | 131 | 146 | 140 | 169 | 85 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 273 | 211 | 235 | 102 | 42 | 44 | 76 | 90 | 70 | 101 | 97 | 107 | 112 | 119 |
| Total debt | 273 | 211 | 235 | 102 | 42 | 44 | 76 | 90 | 70 | 101 | 97 | 107 | 112 | 119 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|