| Revenue | DKK -147K | -77% |
| EBITDA | DKK -147K | +77% |
| Net profit | DKK -2,1M | -2991% |
| Total assets | DKK 65,7M | -23% |
| Equity | DKK 14,2M | -62% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.982 | 31.149 | 35.076 | 39.396 | 36.662 | 34.307 | 34.208 | -46 | -78 | -145 | -631 | -147 |
| Staff expenses | -22.590 | -22.247 | -25.866 | -26.394 | -27.476 | -27.308 | -28.431 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.392 | 8.901 | 9.210 | 13.002 | 9.187 | 6.885 | 5.777 | -46 | -78 | -145 | -631 | -147 |
| Depreciation & amort. | -1.517 | -1.925 | -1.874 | -1.898 | -2.469 | -2.794 | -2.863 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.875 | 6.977 | 7.336 | 11.104 | 6.718 | 4.091 | 2.914 | -46 | -78 | -145 | -631 | -147 |
| Net financials | -541 | -26 | 275 | 110 | -418 | -138 | -50 | 2.608 | 11.314 | 6.808 | 28 | -2.518 |
| Profit before tax | 4.334 | 6.950 | 7.511 | 11.214 | 6.300 | 3.953 | 2.864 | 2.563 | 11.236 | 6.663 | -603 | -2.665 |
| Tax | 1.266 | 1.691 | 1.461 | 2.579 | 1.376 | 883 | 603 | -29 | -41 | -38 | -675 | -589 |
| Net profit | 3.068 | 5.259 | 6.050 | 8.635 | 4.924 | 3.070 | 2.261 | 2.591 | 11.278 | 6.701 | 72 | -2.076 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.956 | 43.581 | 45.632 | 50.196 | 52.439 | 58.326 | 55.385 | 27.248 | 37.296 | 82.721 | 84.907 | 65.707 |
| Equity | 4.146 | 6.746 | 9.826 | 17.640 | 21.260 | 23.678 | 25.271 | 23.241 | 34.468 | 41.150 | 36.875 | 14.158 |
| Long-term debt | 4.748 | 3.373 | 1.901 | 822 | 4.510 | 2.293 | 844 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.046 | 22.924 | 22.168 | 31.197 | 25.590 | 31.326 | 28.187 | 4.006 | 2.828 | 41.571 | 48.033 | 51.549 |
| Total debt | 26.794 | 26.297 | 24.069 | 32.019 | 30.100 | 33.619 | 29.031 | 4.006 | 2.828 | 41.571 | 48.033 | 51.549 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2023 | |
| Individual | 33.3% | 0.0% | 2023 | |
| Individual | 10.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|