| Revenue | DKK 223K | -7% |
| EBITDA | DKK -51K | -592% |
| Net profit | DKK -105K | -1071% |
| Total assets | DKK 30K | -72% |
| Equity | DKK -174K | -152% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | -16 | 166 | 149 | 331 | 161 | 8 | 222 | 96 | 240 | 223 |
| Staff expenses | -22 | -0 | -64 | -145 | -172 | -208 | -99 | -145 | -185 | -247 | -274 |
| EBITDA | 62 | -17 | 101 | 4 | 159 | -47 | -91 | 77 | -89 | -7 | -51 |
| Depreciation & amort. | -27 | -27 | -37 | -27 | -10 | -5 | -5 | -5 | -5 | -0 | -0 |
| EBIT | 35 | -44 | 64 | -23 | 149 | -52 | -96 | 72 | -94 | -7 | -51 |
| Net financials | 0 | -2 | 0 | -3 | -2 | -2 | -5 | -5 | -5 | -5 | -5 |
| Profit before tax | 35 | -45 | 64 | -26 | 148 | -54 | -101 | 67 | -99 | -12 | -56 |
| Tax | -7 | -10 | 22 | -13 | 32 | -13 | -1 | -4 | -22 | -3 | 49 |
| Net profit | 42 | -35 | 42 | -13 | 115 | -41 | -100 | 71 | -77 | -9 | -105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72 | 89 | 170 | 56 | 213 | 83 | 70 | 169 | 122 | 108 | 30 |
| Equity | 57 | 21 | 63 | 49 | 165 | 46 | -54 | 17 | -60 | -69 | -174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 16 | 16 | 16 |
| Short-term debt | 15 | 68 | 108 | 7 | 48 | 37 | 124 | 150 | 166 | 162 | 189 |
| Total debt | 15 | 68 | 108 | 7 | 48 | 37 | 124 | 152 | 182 | 178 | 204 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|