| Revenue | DKK 125K | -62% |
| EBITDA | DKK -42K | -432% |
| Net profit | DKK -34K | -524% |
| Total assets | DKK 91K | -52% |
| Equity | DKK 26K | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 539 | 394 | 1.050 | 511 | 559 | 717 | 597 | 432 | 435 | 610 | 301 | 331 | 125 |
| Staff expenses | -297 | -386 | -513 | -493 | -443 | -534 | -716 | -577 | -562 | -503 | -371 | -347 | -318 | -167 |
| EBITDA | -18 | 153 | -119 | -6 | 68 | 26 | 0 | 27 | -130 | -69 | 239 | -46 | 13 | -42 |
| Depreciation & amort. | 23 | -9 | -9 | -10 | -15 | -7 | -7 | -7 | -6 | -4 | -13 | -0 | -0 | -0 |
| EBIT | -41 | 144 | -127 | -17 | 54 | 19 | -7 | 20 | -136 | -73 | 226 | -46 | 13 | -42 |
| Net financials | -5 | -10 | -7 | -5 | -9 | -7 | -4 | -7 | 58 | 108 | 4 | -1 | 0 | 0 |
| Profit before tax | -26 | 134 | -134 | -21 | 45 | 13 | -11 | 13 | -77 | 35 | 230 | -47 | 13 | -42 |
| Tax | 10 | 35 | -0 | -0 | -0 | -0 | -0 | -24 | -15 | 10 | 59 | -9 | 5 | -8 |
| Net profit | -36 | 99 | -134 | -21 | 45 | 13 | -11 | 36 | -63 | 25 | 172 | -38 | 8 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 117 | 89 | 66 | 146 | 194 | 138 | 103 | 99 | 147 | 158 | 128 | 187 | 91 |
| Equity | -57 | 42 | -92 | -113 | -69 | -56 | -68 | -39 | -101 | -76 | 96 | 57 | 65 | 26 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 184 | 75 | 181 | 179 | 215 | 250 | 205 | 142 | 200 | 223 | 62 | 71 | 122 | 65 |
| Total debt | 184 | 75 | 181 | 179 | 215 | 250 | 205 | 142 | 200 | 223 | 62 | 71 | 122 | 65 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|