| Revenue | DKK 2,3M | -21% |
| EBITDA | DKK 68K | -92% |
| Net profit | DKK 7K | -98% |
| Total assets | DKK 345K | -28% |
| Equity | DKK -680K | +1% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.182 | 2.915 | 1.269 | 1.640 | 2.817 | 2.152 | 2.545 | 2.793 | 1.701 | 558 | 2.647 | 2.761 | 2.932 | 2.309 |
| Staff expenses | -517 | -934 | -1.248 | -1.603 | -2.754 | -2.128 | -2.437 | -2.585 | -2.082 | -1.893 | -2.319 | -2.018 | -2.122 | -2.241 |
| EBITDA | -5 | 14 | 21 | 36 | 63 | 24 | 108 | 208 | -382 | -1.334 | 328 | 743 | 810 | 68 |
| Depreciation & amort. | -0 | -0 | -0 | -8 | -8 | -0 | -68 | -101 | -101 | -76 | -101 | -101 | -101 | -0 |
| EBIT | -5 | 14 | 21 | 28 | 54 | 24 | 40 | 106 | -483 | -1.410 | 227 | 643 | 709 | 68 |
| Net financials | -2 | -1 | -9 | -1 | -1 | -1 | -5 | -10 | -331 | -72 | -37 | -33 | -165 | -26 |
| Profit before tax | -6 | 14 | 12 | 27 | 54 | 23 | 35 | 96 | -814 | -1.482 | 190 | 610 | 544 | 42 |
| Tax | -0 | 4 | 4 | 8 | 16 | 14 | 15 | 24 | -80 | -323 | 45 | 136 | 155 | 35 |
| Net profit | -6 | 10 | 8 | 20 | 38 | 9 | 20 | 72 | -734 | -1.159 | 145 | 474 | 389 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 267 | 292 | 466 | 554 | 809 | 709 | 1.222 | 1.049 | 1.285 | 1.229 | 1.016 | 686 | 479 | 345 |
| Equity | 99 | 109 | 117 | 136 | 174 | 183 | 203 | 205 | -537 | -1.696 | -1.550 | -1.077 | -687 | -680 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 341 | 339 | 0 | 400 | 316 | 323 | 139 | 0 |
| Short-term debt | 168 | 183 | 349 | 417 | 635 | 526 | 665 | 493 | 1.822 | 2.524 | 2.250 | 1.440 | 1.027 | 1.026 |
| Total debt | 168 | 183 | 349 | 417 | 635 | 526 | 1.006 | 832 | 1.822 | 2.925 | 2.567 | 1.763 | 1.166 | 1.026 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|