| Revenue | DKK 591K | +8% |
| EBITDA | DKK -25K | +63% |
| Net profit | DKK -59K | +16% |
| Total assets | DKK 455K | -21% |
| Equity | DKK 295K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 301 | 677 | 433 | 410 | 446 | 305 | 291 | 386 | 566 | 570 | 639 | 572 | 545 | 591 |
| Staff expenses | -353 | -448 | -438 | -459 | -202 | -238 | -259 | -0 | -248 | -366 | -389 | -445 | -613 | -616 |
| EBITDA | -52 | 209 | 14 | -49 | 244 | 67 | 32 | 46 | 319 | 192 | 225 | 127 | -68 | -25 |
| Depreciation & amort. | 122 | -85 | -101 | -102 | -98 | -105 | -78 | -0 | -52 | -45 | -0 | -19 | -19 | -37 |
| EBIT | -174 | 125 | -88 | -151 | 146 | -39 | -46 | 46 | 267 | 148 | 225 | 108 | -87 | -62 |
| Net financials | -8 | -13 | -17 | -14 | -7 | -12 | -8 | -8 | 1 | -4 | -6 | -4 | -1 | -2 |
| Profit before tax | -182 | 111 | -105 | -165 | 139 | -51 | -54 | 38 | 268 | 144 | 219 | 104 | -89 | -64 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 9 | -0 | 22 | 50 | 25 | -18 | -5 |
| Net profit | -182 | 111 | -105 | -165 | 139 | -51 | -54 | 29 | 268 | 122 | 169 | 79 | -70 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 630 | 655 | 664 | 427 | 530 | 469 | 302 | 283 | 610 | 675 | 779 | 711 | 576 | 455 |
| Equity | 217 | 328 | 223 | 58 | 198 | 147 | 93 | 122 | 399 | 421 | 532 | 553 | 421 | 295 |
| Long-term debt | 192 | 122 | 160 | 74 | 127 | 89 | 70 | 48 | 26 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 221 | 205 | 280 | 295 | 205 | 232 | 139 | 104 | 185 | 246 | 226 | 135 | 150 | 161 |
| Total debt | 413 | 326 | 440 | 369 | 332 | 322 | 209 | 152 | 211 | 246 | 226 | 135 | 150 | 161 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|