| Revenue | DKK 3,2M | +0% |
| EBITDA | DKK -146K | -269% |
| Net profit | DKK -200K | -871% |
| Total assets | DKK 638K | +22% |
| Equity | DKK -293K | -215% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -308 | 354 | 311 | 171 | 619 | 634 | 516 | 662 | 1.192 | 2.378 | 3.202 | 3.216 |
| Staff expenses | -129 | -193 | -159 | -534 | -489 | -555 | -580 | -831 | -1.204 | -2.157 | -3.116 | -3.361 |
| EBITDA | -40 | 161 | 152 | -363 | 130 | 79 | -64 | -169 | -12 | 221 | 86 | -146 |
| Depreciation & amort. | -69 | -69 | -67 | -22 | -0 | -0 | -0 | -2 | -8 | -36 | -50 | -57 |
| EBIT | -110 | 92 | 86 | -385 | 130 | 79 | -64 | -171 | -21 | 185 | 37 | -203 |
| Net financials | -8 | -1 | 24 | 19 | -5 | -2 | -3 | -3 | -8 | -17 | -24 | -47 |
| Profit before tax | -113 | 91 | 110 | -366 | 124 | 77 | -67 | -174 | -28 | 168 | 13 | -250 |
| Tax | -29 | 23 | 28 | -78 | 29 | 15 | -13 | -37 | -6 | 61 | -13 | -50 |
| Net profit | -84 | 68 | 81 | -287 | 96 | 62 | -54 | -137 | -22 | 108 | 26 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 479 | 490 | 374 | 177 | 171 | 205 | 137 | 209 | 418 | 612 | 525 | 638 |
| Equity | 212 | 195 | 206 | -161 | -75 | -13 | -67 | -204 | -226 | -119 | -93 | -293 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 136 | 136 | 138 | 143 |
| Short-term debt | -267 | 295 | 168 | 339 | 245 | 218 | 204 | 368 | 508 | 595 | 480 | 788 |
| Total debt | -267 | 295 | 168 | 339 | 245 | 218 | 204 | 413 | 644 | 731 | 618 | 931 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|