| Revenue | DKK -59K | +2539% |
| EBITDA | DKK -60K | -1581% |
| Net profit | DKK -85K | -200% |
| Total assets | DKK 302K | -23% |
| Equity | DKK 107K | -44% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94 | 123 | 305 | 267 | 268 | 196 | 387 | 288 | 380 | 91 | -48 | 44 | -2 | -59 |
| Staff expenses | -108 | -167 | -147 | -183 | -159 | -121 | -133 | -134 | -132 | -135 | -65 | -3 | -1 | -1 |
| EBITDA | -14 | -44 | 159 | 84 | 109 | 74 | 253 | 154 | 248 | -43 | -113 | 41 | -4 | -60 |
| Depreciation & amort. | -0 | -0 | 16 | 11 | -22 | -22 | -54 | -90 | -91 | -99 | -78 | -9 | -18 | -18 |
| EBIT | -14 | -44 | 143 | 72 | 86 | 52 | 200 | 64 | 157 | -142 | -191 | 33 | -22 | -78 |
| Net financials | -0 | 0 | -11 | -9 | -8 | -14 | -12 | -4 | -9 | -6 | -2 | 3 | -3 | -5 |
| Profit before tax | -14 | -44 | 132 | 63 | 78 | 38 | 188 | 60 | 148 | -148 | -193 | 35 | -25 | -84 |
| Tax | -2 | -9 | 34 | 15 | 18 | 9 | 44 | 14 | 33 | -28 | 17 | 15 | 4 | 2 |
| Net profit | -12 | -34 | 98 | 48 | 60 | 29 | 144 | 46 | 114 | -120 | -211 | 21 | -28 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 405 | 292 | 328 | 464 | 493 | 785 | 609 | 703 | 1.033 | 542 | 322 | 325 | 392 | 302 |
| Equity | 68 | 34 | 132 | 180 | 240 | 269 | 413 | 459 | 574 | 411 | 200 | 220 | 192 | 107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 337 | 258 | 195 | 281 | 250 | 515 | 178 | 228 | 449 | 132 | 123 | 90 | 182 | 175 |
| Total debt | 337 | 258 | 195 | 281 | 250 | 515 | 178 | 228 | 449 | 132 | 123 | 90 | 182 | 175 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|