| Revenue | DKK 1M | -14% |
| EBITDA | DKK -3K | +99% |
| Net profit | DKK -27K | +92% |
| Total assets | DKK 1M | -4% |
| Equity | DKK 174K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.409 | 1.867 | 745 | 598 | 627 | 670 | 1.129 | 1.548 | 1.253 | 1.448 | 1.521 | 1.213 | 1.044 |
| Staff expenses | -478 | -875 | -840 | -529 | -617 | -630 | -1.105 | -1.692 | -1.135 | -1.165 | -1.209 | -1.620 | -1.047 |
| EBITDA | 163 | -31 | -95 | 69 | 10 | 40 | 25 | -143 | 118 | 283 | 313 | -408 | -3 |
| Depreciation & amort. | -4 | -4 | -4 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 159 | -35 | -99 | 60 | 10 | 40 | 25 | -143 | 118 | 283 | 313 | -408 | -3 |
| Net financials | -4 | 0 | -2 | -4 | -0 | -0 | -1 | -2 | -3 | -3 | -6 | -22 | -24 |
| Profit before tax | 127 | -35 | -102 | 57 | 10 | 39 | 24 | -145 | 116 | 280 | 307 | -429 | -27 |
| Tax | 42 | -0 | -0 | -0 | 2 | 9 | 7 | -30 | 27 | 32 | 67 | -92 | -0 |
| Net profit | 85 | -35 | -102 | 57 | 8 | 30 | 17 | -115 | 89 | 248 | 240 | -337 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 550 | 398 | 267 | 455 | 524 | 729 | 706 | 759 | 938 | 789 | 1.153 | 1.042 | 1.000 |
| Equity | 317 | 234 | 83 | 139 | 148 | 178 | 195 | 80 | 168 | 416 | 656 | 201 | 174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 233 | 165 | 184 | 316 | 377 | 551 | 511 | 679 | 770 | 373 | 497 | 841 | 826 |
| Total debt | 233 | 165 | 184 | 316 | 377 | 551 | 511 | 679 | 770 | 373 | 497 | 841 | 826 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|