| Revenue | DKK 435K | -42% |
| EBITDA | DKK 255K | -40% |
| Net profit | DKK 43K | -60% |
| Total assets | DKK 3,3M | +0% |
| Equity | DKK 241K | +22% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 220 | -27 | -68 | 101 | 433 | 288 | 68 | 467 | 802 | 1.225 | 814 | 644 | 748 | 435 |
| Staff expenses | -394 | -229 | -45 | -152 | -152 | -243 | -47 | -309 | -547 | -813 | -605 | -293 | -324 | -180 |
| EBITDA | -272 | 28 | -155 | -50 | 161 | 46 | 21 | 158 | 256 | 412 | 209 | 351 | 424 | 255 |
| Depreciation & amort. | 49 | -42 | -0 | -16 | -5 | -0 | -0 | -0 | -0 | -0 | -48 | -45 | -134 | -90 |
| EBIT | -322 | -14 | -155 | -66 | 156 | 46 | 21 | 158 | 256 | 412 | 161 | 306 | 289 | 165 |
| Net financials | -70 | 96 | 97 | -42 | -91 | -0 | -1 | -1 | -87 | -84 | -114 | -159 | -139 | -109 |
| Profit before tax | -392 | 81 | -57 | -108 | 65 | 45 | 20 | 157 | 169 | 328 | 46 | 147 | 151 | 56 |
| Tax | -0 | 142 | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | 10 | 35 | 43 | 13 |
| Net profit | -392 | -60 | -57 | -108 | 60 | 45 | 20 | 157 | 169 | 328 | 36 | 112 | 107 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 620 | 672 | 389 | 617 | 956 | 987 | 941 | 996 | 1.502 | 1.557 | 1.860 | 3.590 | 3.268 | 3.255 |
| Equity | -390 | -451 | -508 | -616 | -556 | -717 | -697 | -555 | -386 | -58 | -22 | 91 | 198 | 241 |
| Long-term debt | 397 | 387 | 0 | 0 | 0 | 1.597 | 1.517 | 355 | 286 | 336 | 220 | 2.883 | 2.593 | 2.555 |
| Short-term debt | 613 | 735 | 897 | 1.233 | 1.513 | 107 | 121 | 1.196 | 1.601 | 1.279 | 1.662 | 583 | 438 | 407 |
| Total debt | 1.010 | 1.122 | 897 | 1.233 | 1.513 | 1.704 | 1.638 | 1.551 | 1.888 | 1.615 | 1.882 | 3.467 | 3.030 | 2.962 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|