| Revenue | DKK 368K | -66% |
| EBITDA | DKK -448K | -256% |
| Net profit | DKK -415K | -17% |
| Total assets | DKK 964K | -42% |
| Equity | DKK -800K | -563% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.609 | -585 | 741 | 979 | 681 | 1.160 | 1.293 | 2.136 | 1.076 | 368 |
| Staff expenses | -679 | -943 | -833 | -830 | -736 | -934 | -1.057 | -1.593 | -1.202 | -816 |
| EBITDA | -84 | 438 | -92 | 150 | -54 | 227 | 236 | 543 | -126 | -448 |
| Depreciation & amort. | -95 | -40 | -52 | -37 | -34 | -40 | -210 | -210 | -210 | 0 |
| EBIT | -179 | 398 | -144 | 113 | -88 | 187 | 27 | 333 | -336 | -448 |
| Net financials | -45 | -79 | -91 | -92 | -77 | -92 | -83 | -95 | -100 | -84 |
| Profit before tax | -170 | 477 | -235 | 20 | -165 | 94 | -57 | 238 | -435 | -532 |
| Tax | -43 | 95 | -0 | -0 | -0 | 20 | -20 | 58 | -80 | -117 |
| Net profit | -128 | 382 | -235 | 20 | -165 | 74 | -36 | 181 | -356 | -415 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.453 | 1.276 | 1.421 | 1.442 | 1.631 | 1.922 | 2.652 | 2.237 | 1.669 | 964 |
| Equity | 526 | 96 | -139 | -119 | -4 | 70 | 154 | 235 | -121 | -800 |
| Long-term debt | -283 | 0 | 3 | 4 | 3 | 4 | 664 | 538 | 381 | 1 |
| Short-term debt | -644 | -1.180 | 1.556 | 1.556 | 1.632 | 1.848 | 1.834 | 1.464 | 1.408 | 1.763 |
| Total debt | -927 | -1.180 | 1.560 | 1.560 | 1.635 | 1.852 | 2.498 | 2.002 | 1.790 | 1.764 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|