| Revenue | DKK 1,1M | +4% |
| EBITDA | DKK -43K | -14% |
| Net profit | DKK -67K | +20% |
| Total assets | DKK 213K | -10% |
| Equity | DKK -244K | -38% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -5 | 813 | 914 | 1.593 | 1.718 | 1.624 | 1.616 | 1.847 | 1.598 | 1.493 | 852 | 1.018 | 1.059 |
| Staff expenses | -0 | -0 | -691 | -926 | -0 | -1.562 | -1.430 | -1.616 | -1.397 | -1.440 | -1.539 | -1.140 | -1.055 | -1.102 |
| EBITDA | -4 | -5 | 122 | -13 | 156 | 157 | 194 | -0 | 450 | 158 | -46 | -288 | -37 | -43 |
| Depreciation & amort. | -0 | -0 | -9 | -13 | -27 | -27 | -35 | -30 | -30 | -34 | -34 | -25 | -19 | -17 |
| EBIT | -4 | -5 | 113 | -25 | 129 | 130 | 159 | -30 | 420 | 124 | -80 | -313 | -56 | -59 |
| Net financials | 0 | 0 | -3 | -2 | -4 | -6 | -36 | -6 | -6 | -47 | -5 | -1 | -8 | -8 |
| Profit before tax | -4 | -5 | 111 | -27 | 125 | 124 | 123 | -37 | 415 | 77 | -85 | -314 | -64 | -67 |
| Tax | -0 | -0 | 23 | -6 | 29 | 29 | 27 | -7 | 91 | 20 | -18 | -1 | 20 | -0 |
| Net profit | -4 | -5 | 88 | -22 | 96 | 95 | 96 | -29 | 323 | 57 | -67 | -313 | -84 | -67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 220 | 290 | 465 | 428 | 685 | 629 | 1.222 | 798 | 605 | 374 | 237 | 213 |
| Equity | -13 | -18 | 70 | 49 | 145 | 240 | 272 | 189 | 457 | 401 | 220 | -93 | -177 | -244 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 31 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 18 | 149 | 242 | 318 | 187 | 413 | 403 | 733 | 397 | 385 | 467 | 413 | 457 |
| Total debt | 13 | 18 | 149 | 242 | 318 | 187 | 413 | 440 | 764 | 397 | 385 | 467 | 413 | 457 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|