| Revenue | DKK 60K | +303% |
| EBITDA | DKK -29K | -312% |
| Net profit | DKK -29K | -23% |
| Total assets | DKK 142K | +1% |
| Equity | DKK -131K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 597 | 174 | 234 | 388 | 230 | 222 | 562 | 1.244 | 122 | 275 | 254 | 198 | 15 | 60 |
| Staff expenses | -556 | -205 | -188 | -154 | -238 | -123 | -480 | -585 | -377 | -322 | -268 | -191 | -1 | -89 |
| EBITDA | 41 | -31 | 46 | 234 | -8 | 99 | 82 | 659 | -256 | -47 | -14 | 7 | 14 | -29 |
| Depreciation & amort. | 3 | -3 | -3 | -3 | -19 | -19 | -33 | -33 | -57 | -57 | -57 | -57 | -37 | -0 |
| EBIT | 38 | -34 | 43 | 231 | -28 | 80 | 49 | 626 | -313 | -104 | -72 | -50 | -23 | -29 |
| Net financials | -1 | -1 | 4 | 3 | -0 | -3 | -3 | -1 | -4 | -1 | -2 | 0 | -1 | -0 |
| Profit before tax | 38 | -35 | 47 | 234 | -28 | 77 | 46 | 625 | -317 | -106 | -74 | -50 | -24 | -29 |
| Tax | 10 | -0 | 2 | 54 | 3 | 5 | 13 | 142 | 0 | 4 | -0 | -0 | -0 | -0 |
| Net profit | 28 | -35 | 46 | 180 | -30 | 72 | 33 | 483 | -317 | -110 | -74 | -50 | -24 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 150 | 200 | 305 | 523 | 312 | 299 | 611 | 1.579 | 692 | 392 | 337 | 191 | 141 | 142 |
| Equity | 108 | 74 | 120 | 262 | 131 | 164 | 152 | 582 | 211 | 46 | -27 | -78 | -102 | -131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 142 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 126 | 186 | 262 | 180 | 135 | 446 | 855 | 481 | 346 | 365 | 269 | 243 | 274 |
| Total debt | 42 | 126 | 186 | 262 | 180 | 135 | 459 | 997 | 481 | 346 | 365 | 269 | 243 | 274 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|