| Revenue | DKK 209K | -91% |
| EBITDA | DKK -864K | -150% |
| Net profit | DKK -845K | -170% |
| Total assets | DKK 5,4M | -13% |
| Equity | DKK 3,6M | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.225 | 1.600 | 1.545 | 1.494 | 1.215 | 3.531 | 911 | -292 | 1.077 | 3.544 | 2.626 | 2.439 | 209 |
| Staff expenses | -972 | -1.148 | -1.021 | -672 | -930 | -1.309 | -1.052 | -1.145 | -1.088 | -928 | -878 | -705 | -1.073 |
| EBITDA | 254 | 452 | 525 | 822 | 285 | 2.222 | -141 | -1.438 | -11 | 2.585 | 1.748 | 1.734 | -864 |
| Depreciation & amort. | -21 | -21 | -53 | -53 | -53 | -105 | -52 | -52 | -162 | -152 | -160 | -150 | -142 |
| EBIT | 233 | 432 | 472 | 770 | 232 | 2.117 | -193 | -1.490 | -173 | 2.433 | 1.588 | 1.584 | -1.005 |
| Net financials | -1 | -0 | -1 | 0 | -3 | -10 | -8 | -44 | -30 | -101 | 70 | -33 | 112 |
| Profit before tax | 232 | 431 | 471 | 770 | 230 | 2.107 | -201 | -1.534 | -203 | 2.332 | 1.658 | 1.551 | -893 |
| Tax | 16 | 106 | 128 | 193 | 61 | 490 | -4 | -0 | -0 | 110 | 417 | 345 | -49 |
| Net profit | 216 | 326 | 344 | 576 | 169 | 1.618 | -197 | -1.534 | -203 | 2.222 | 1.241 | 1.206 | -845 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.540 | 2.239 | 2.428 | 3.974 | 3.888 | 5.055 | 4.408 | 2.777 | 4.118 | 4.986 | 7.041 | 6.214 | 5.377 |
| Equity | 481 | 807 | 1.151 | 1.727 | 1.896 | 3.309 | 3.112 | 1.578 | 1.375 | 3.597 | 3.248 | 4.455 | 3.610 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.059 | 1.432 | 1.277 | 2.247 | 1.992 | 1.746 | 1.296 | 1.199 | 2.743 | 1.348 | 3.747 | 1.711 | 1.767 |
| Total debt | 1.059 | 1.432 | 1.277 | 2.247 | 1.992 | 1.746 | 1.296 | 1.199 | 2.743 | 1.348 | 3.747 | 1.711 | 1.767 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|