| Revenue | DKK 2,5M | -41% |
| EBITDA | DKK -542K | -236% |
| Net profit | DKK -1,5M | -241% |
| Total assets | DKK 1,9M | -28% |
| Equity | DKK -2,6M | -133% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.324 | 3.797 | 3.856 | — | 3.095 | 2.985 | 3.169 | 4.260 | 2.531 |
| Staff expenses | -3.508 | -3.206 | -2.953 | -0 | -3.645 | -3.696 | -3.015 | -3.862 | -3.073 |
| EBITDA | 816 | 591 | 903 | 0 | -550 | -711 | 154 | 397 | -542 |
| Depreciation & amort. | -1.150 | -1.158 | -1.163 | -0 | -849 | -851 | -843 | -839 | -1 |
| EBIT | -333 | -567 | -260 | 0 | -1.400 | -1.563 | -689 | -442 | -543 |
| Net financials | -76 | -675 | -710 | 0 | -103 | -212 | -214 | 3 | -951 |
| Profit before tax | -410 | -1.242 | -970 | 0 | -1.503 | -1.774 | -904 | -438 | -1.493 |
| Tax | -307 | -0 | -774 | -0 | -337 | -382 | 1.709 | -0 | -0 |
| Net profit | -102 | -1.242 | -197 | 0 | -1.166 | -1.392 | -2.612 | -438 | -1.493 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.448 | 7.380 | 7.923 | 0 | 6.603 | 5.334 | 2.916 | 2.664 | 1.926 |
| Equity | -1.735 | -2.013 | -2.209 | 0 | 3.315 | 1.923 | -689 | -1.127 | -2.629 |
| Long-term debt | 0 | 0 | 9.175 | 0 | 2.266 | 2.452 | 0 | 0 | 0 |
| Short-term debt | 10.183 | 9.393 | 958 | 0 | 1.022 | 958 | 3.605 | 3.791 | 4.555 |
| Total debt | 10.183 | 9.393 | 10.133 | 0 | 3.288 | 3.411 | 3.605 | 3.791 | 4.555 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|