| Revenue | DKK 1,1M | +93% |
| EBITDA | DKK -654K | -42% |
| Net profit | DKK -520K | -127% |
| Total assets | DKK 3,9M | -16% |
| Equity | DKK 40K | -94% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.405 | 1.259 | 1.463 | 884 | 1.207 | 1.085 | 232 | 412 | 1.324 | 752 | 567 | 1.092 |
| Staff expenses | -1.841 | -769 | -757 | -883 | -912 | -817 | -536 | -169 | -297 | -412 | -605 | -804 |
| EBITDA | 1.564 | 481 | 706 | 2 | 295 | 268 | -304 | 243 | 1.026 | 13 | -459 | -654 |
| Depreciation & amort. | -74 | -64 | -115 | -133 | -139 | -130 | -129 | -122 | -115 | -119 | -0 | -110 |
| EBIT | 1.490 | 417 | 591 | -132 | 157 | 137 | -434 | 121 | 911 | -106 | -459 | -764 |
| Net financials | -62 | -47 | -7 | -116 | -116 | -135 | -140 | -138 | -60 | 3 | 166 | 97 |
| Profit before tax | 1.428 | 370 | 584 | -248 | 41 | 3 | -573 | -17 | 852 | -103 | -293 | -667 |
| Tax | 346 | 82 | 98 | -90 | 10 | -0 | -126 | -4 | 187 | -15 | -64 | -147 |
| Net profit | 1.082 | 289 | 486 | -157 | 31 | 3 | -447 | -13 | 665 | -88 | -229 | -520 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.887 | 3.029 | 4.381 | 4.246 | 5.109 | 5.215 | 4.080 | 3.680 | 1.705 | 1.789 | 4.638 | 3.879 |
| Equity | 1.209 | 1.399 | 1.785 | 1.526 | 1.306 | 1.310 | 862 | 849 | 1.514 | 1.312 | 682 | 40 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.674 | 1.629 | 2.584 | 2.720 | 3.755 | 3.858 | 3.218 | 2.831 | 87 | 389 | 3.930 | 3.839 |
| Total debt | 1.674 | 1.629 | 2.584 | 2.720 | 3.755 | 3.858 | 3.218 | 2.831 | 87 | 389 | 3.930 | 3.839 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|