| Revenue | DKK -655K | +13% |
| EBITDA | DKK -2,2M | -37% |
| Net profit | DKK 355K | -9% |
| Total assets | DKK 50,2M | +3% |
| Equity | DKK 46,6M | -1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | -7 | -60 | -127 | -110 | -180 | -316 | -412 | -411 | -291 | -386 | -581 | -655 |
| Staff expenses | -0 | -0 | -253 | -299 | -205 | -300 | -485 | -738 | -1.086 | -1.542 | -1.195 | -1.012 | -1.521 |
| EBITDA | 1 | -7 | -312 | -426 | -315 | -480 | -832 | -1.151 | -1.497 | -1.833 | -1.582 | -1.593 | -2.176 |
| Depreciation & amort. | -0 | -0 | -0 | -30 | -94 | -110 | -153 | -157 | -171 | -230 | -198 | -220 | -292 |
| EBIT | 1 | -7 | -312 | -456 | -409 | -590 | -985 | -1.307 | -1.668 | -2.063 | -1.779 | -1.813 | -2.467 |
| Net financials | 17.422 | 781 | 570 | 2.113 | 906 | 12.685 | -1.368 | 2.149 | 4.371 | 3.727 | 5.973 | 2.199 | 2.849 |
| Profit before tax | 17.423 | 774 | 258 | 1.657 | 496 | 12.095 | -2.354 | 842 | 2.703 | 1.664 | 4.193 | 386 | 382 |
| Tax | 160 | 94 | 208 | 216 | 3 | 117 | -483 | 190 | -360 | 194 | -652 | -6 | 27 |
| Net profit | 17.263 | 680 | 51 | 1.441 | 493 | 11.978 | -1.871 | 652 | 3.063 | 1.470 | 4.845 | 392 | 355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.064 | 32.001 | 31.939 | 32.626 | 32.845 | 44.275 | 41.510 | 41.368 | 43.727 | 44.302 | 48.559 | 48.883 | 50.192 |
| Equity | 31.920 | 32.000 | 31.550 | 32.491 | 32.584 | 43.862 | 41.291 | 41.343 | 43.706 | 44.176 | 48.221 | 47.213 | 46.568 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 143 | 1 | 388 | 133 | 261 | 401 | 218 | 24 | 21 | 126 | 339 | 1.671 | 3.625 |
| Total debt | 143 | 1 | 388 | 133 | 261 | 401 | 218 | 24 | 21 | 126 | 339 | 1.671 | 3.625 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|