| Revenue | DKK -331K | -17% |
| EBITDA | DKK -1,3M | -97% |
| Net profit | DKK -541K | -118% |
| Total assets | DKK 30,4M | +1% |
| Equity | DKK 17M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 770 | 275 | 285 | 410 | 210 | 351 | 321 | -7 | -208 | -190 | -423 | -415 | -396 | -331 |
| Staff expenses | -710 | -409 | -371 | -384 | -409 | -626 | -681 | -231 | -623 | -572 | -192 | -110 | -283 | -1.004 |
| EBITDA | 60 | -134 | -86 | 26 | -199 | -275 | -359 | -237 | -832 | -762 | -615 | -525 | -679 | -1.335 |
| Depreciation & amort. | -33 | -33 | -33 | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 27 | -167 | -119 | -7 | -199 | -275 | -359 | -237 | -832 | -762 | -615 | -525 | -679 | -1.335 |
| Net financials | 0 | 150 | 70 | 70 | 115 | 1.213 | 290 | 1.317 | 1.761 | 747 | -2.020 | 2.809 | 4.577 | 657 |
| Profit before tax | 27 | -16 | -49 | 63 | -84 | 938 | -69 | 1.080 | 929 | -15 | -2.635 | 2.284 | 3.898 | -678 |
| Tax | 16 | 2 | -11 | 5 | -3 | -15 | -9 | 230 | 217 | -98 | -476 | 512 | 869 | -137 |
| Net profit | 11 | -18 | -38 | 58 | -82 | 953 | -60 | 850 | 712 | 83 | -2.159 | 1.772 | 3.029 | -541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 269 | 231 | 2.974 | 3.382 | 10.784 | 11.051 | 11.744 | 5.018 | 6.109 | 26.577 | 28.941 | 30.539 | 30.262 | 30.426 |
| Equity | 92 | 74 | 36 | 93 | 12 | 964 | 904 | 1.754 | 2.466 | 20.422 | 17.763 | 18.535 | 19.563 | 17.023 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 193 | 0 | 0 | 0 | 755 | 0 |
| Short-term debt | 175 | 158 | 2.938 | 3.288 | 10.772 | 10.087 | 10.840 | 3.045 | 3.449 | 6.155 | 11.178 | 12.004 | 9.943 | 13.403 |
| Total debt | 175 | 158 | 2.938 | 3.288 | 10.772 | 10.087 | 10.840 | 3.263 | 3.643 | 6.155 | 11.178 | 12.004 | 10.699 | 13.403 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|