| Revenue | DKK 20K | -92% |
| EBITDA | DKK 8K | -2% |
| Net profit | DKK -17K | +71% |
| Total assets | DKK 1,3M | +31% |
| Equity | DKK 443K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 857 | 1.505 | 528 | 1.464 | 852 | 1.574 | 1.905 | 1.572 | 229 | 688 | 1.286 | 264 | 20 |
| Staff expenses | -735 | -1.029 | -1.282 | -1.034 | -947 | -1.201 | -1.549 | -1.437 | -1.035 | -423 | -430 | -256 | -12 |
| EBITDA | 122 | 476 | -754 | 430 | -95 | 373 | 355 | 135 | -806 | 265 | 856 | 8 | 8 |
| Depreciation & amort. | 28 | -27 | -37 | -51 | -51 | -51 | -51 | -51 | -51 | -51 | -51 | -51 | -0 |
| EBIT | 94 | 448 | -791 | 379 | -145 | 322 | 304 | 84 | -857 | 215 | 805 | -43 | 8 |
| Net financials | -37 | -42 | -53 | -37 | -69 | -30 | -89 | -22 | -8 | -12 | -10 | -16 | -25 |
| Profit before tax | 57 | 406 | -522 | 342 | -214 | 292 | 216 | 62 | -864 | 202 | 795 | -58 | -17 |
| Tax | 32 | 107 | 161 | 80 | -42 | 77 | 12 | 50 | -33 | 1 | 46 | -0 | -0 |
| Net profit | 26 | 300 | -683 | 261 | -172 | 215 | 204 | 12 | -832 | 201 | 749 | -58 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.317 | 1.928 | 1.415 | 1.438 | 1.430 | 1.390 | 1.190 | 1.198 | 337 | 686 | 790 | 968 | 1.264 |
| Equity | 264 | 563 | -120 | 142 | -31 | 185 | 388 | 400 | -432 | -231 | 518 | 460 | 443 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.021 | 1.323 | 1.535 | 1.296 | 1.460 | 1.205 | 801 | 765 | 769 | 917 | 272 | 509 | 822 |
| Total debt | 1.021 | 1.323 | 1.535 | 1.296 | 1.460 | 1.205 | 801 | 765 | 769 | 917 | 272 | 509 | 822 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|