| Revenue | DKK 2,7M | +1% |
| EBITDA | DKK -87K | -434% |
| Net profit | DKK -77K | -1161% |
| Total assets | DKK 467K | -11% |
| Equity | DKK 73K | -51% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 873 | 1.061 | 1.121 | 1.064 | 1.072 | 1.725 | 1.626 | 1.771 | 2.200 | 1.986 | 2.690 | 2.708 |
| Staff expenses | -615 | -937 | -1.076 | -1.110 | -1.214 | -853 | -693 | -847 | -1.189 | -930 | -1.496 | -1.569 |
| EBITDA | 258 | 124 | 45 | -46 | -142 | 49 | 80 | 18 | -13 | 23 | 26 | -87 |
| Depreciation & amort. | -60 | -49 | -37 | -0 | -0 | -45 | -38 | -0 | -29 | -0 | -11 | -0 |
| EBIT | 198 | 75 | 8 | -46 | -142 | 4 | 42 | 18 | -42 | 23 | 15 | -87 |
| Net financials | -13 | -0 | -1 | -0 | -0 | -1 | -9 | -7 | -6 | -11 | -6 | -12 |
| Profit before tax | 185 | 75 | 7 | -46 | -143 | 3 | 33 | 11 | -48 | 12 | 9 | -99 |
| Tax | 45 | 18 | 2 | -10 | -31 | 1 | 7 | 2 | -10 | 4 | 2 | -22 |
| Net profit | 139 | 57 | 6 | -36 | -111 | 2 | 25 | 9 | -37 | 9 | 7 | -77 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 330 | 418 | 455 | 404 | 516 | 492 | 467 | 432 | 461 | 372 | 522 | 467 |
| Equity | 219 | 277 | 282 | 246 | 135 | 137 | 163 | 171 | 134 | 143 | 150 | 73 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 142 | 172 | 157 | 381 | 355 | 304 | 261 | 327 | 230 | 372 | 394 |
| Total debt | 111 | 142 | 172 | 157 | 381 | 355 | 304 | 261 | 327 | 230 | 372 | 394 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|