| Revenue | DKK 18K | -70% |
| EBITDA | DKK -42K | -376% |
| Net profit | DKK -44K | -330% |
| Total assets | DKK 385K | -4% |
| Equity | DKK 153K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 632 | 749 | 1.373 | 1.613 | 1.176 | 798 | 383 | 204 | 180 | 136 | 81 | 371 | 61 | 18 |
| Staff expenses | -609 | -722 | -1.328 | -1.462 | -1.006 | -763 | -312 | -232 | -202 | -107 | -72 | -180 | -70 | -60 |
| EBITDA | 23 | 27 | 45 | 151 | 170 | 36 | 71 | -28 | -22 | 30 | 9 | 191 | -9 | -42 |
| Depreciation & amort. | -21 | -26 | -41 | -67 | -140 | -104 | -48 | -47 | -26 | -0 | -0 | -0 | -0 | -1 |
| EBIT | 2 | 1 | 5 | 84 | 30 | -68 | 23 | -75 | -48 | 30 | 9 | 191 | -9 | -43 |
| Net financials | 0 | 1 | -0 | -1 | -11 | -2 | -0 | -1 | -0 | -1 | -1 | -0 | -0 | -3 |
| Profit before tax | 2 | 2 | 4 | 82 | 19 | -70 | 23 | -75 | -48 | 29 | 9 | 191 | -9 | -46 |
| Tax | 4 | 1 | 2 | 19 | 4 | -14 | 6 | -3 | -1 | 1 | -0 | 30 | 1 | -2 |
| Net profit | -1 | 1 | 2 | 63 | 14 | -56 | 17 | -72 | -47 | 28 | 9 | 161 | -10 | -44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 477 | 470 | 669 | 1.015 | 886 | 294 | 344 | 251 | 227 | 190 | 142 | 434 | 403 | 385 |
| Equity | 86 | 87 | 90 | 153 | 168 | 112 | 129 | 56 | 9 | 37 | 46 | 207 | 197 | 153 |
| Long-term debt | 2 | 2 | 1 | 1 | 92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 386 | 379 | 575 | 839 | 605 | 176 | 212 | 194 | 218 | 153 | 97 | 227 | 206 | 232 |
| Total debt | 387 | 380 | 576 | 840 | 697 | 176 | 212 | 194 | 218 | 153 | 97 | 227 | 206 | 232 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|