| Revenue | DKK -307K | +17% |
| EBITDA | DKK -861K | -11% |
| Net profit | DKK -1,2M | -185% |
| Total assets | DKK 18,5M | -7% |
| Equity | DKK 18,4M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -488 | -442 | -391 | -332 | -300 | -194 | -234 | -437 | -442 | -485 | -353 | -380 | -262 | -307 |
| Staff expenses | -316 | -307 | -308 | -307 | -327 | -327 | -457 | -411 | -425 | -485 | -509 | -507 | -512 | -554 |
| EBITDA | -804 | -749 | -699 | -639 | -628 | -521 | -691 | -848 | -867 | -971 | -862 | -887 | -775 | -861 |
| Depreciation & amort. | 116 | -136 | -85 | -84 | -90 | -44 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -920 | -885 | -784 | -723 | -717 | -565 | -691 | -848 | -867 | -971 | -862 | -887 | -775 | -861 |
| Net financials | 612 | 1.688 | 456 | 3.281 | -389 | 1.649 | 666 | 947 | 270 | 3.066 | 39 | -783 | 2.153 | -306 |
| Profit before tax | -47 | 803 | -328 | 2.557 | -1.106 | 1.084 | -25 | 99 | -597 | 2.095 | -822 | -1.671 | 1.379 | -1.168 |
| Tax | -11 | 201 | -73 | 606 | -207 | 207 | -5 | 23 | -131 | 461 | -181 | -4 | 6 | -2 |
| Net profit | -37 | 602 | -255 | 1.952 | -899 | 877 | -20 | 76 | -466 | 1.634 | -641 | -1.667 | 1.372 | -1.165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.319 | 23.317 | 22.309 | 23.930 | 21.847 | 21.945 | 21.651 | 21.538 | 19.478 | 21.139 | 20.161 | 18.442 | 19.937 | 18.517 |
| Equity | 23.244 | 23.096 | 22.090 | 23.292 | 21.643 | 21.770 | 21.000 | 20.326 | 19.111 | 20.744 | 20.047 | 18.323 | 19.636 | 18.410 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 222 | 219 | 639 | 204 | 175 | 651 | 1.212 | 367 | 394 | 114 | 119 | 301 | 107 |
| Total debt | 75 | 222 | 219 | 639 | 204 | 175 | 651 | 1.212 | 367 | 394 | 114 | 119 | 301 | 107 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|