| Revenue | DKK 227K | +9% |
| EBITDA | DKK 13K | +193% |
| Net profit | DKK 3K | +130% |
| Total assets | DKK 145K | +0% |
| Equity | DKK 66K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 152 | 39 | -13 | 186 | 183 | 152 | 203 | 324 | 239 | 217 | 209 | 227 |
| Staff expenses | -118 | -73 | -62 | -109 | -208 | -180 | -190 | -208 | -337 | -220 | -220 | -205 | -214 |
| EBITDA | -79 | -33 | -24 | -121 | -22 | 3 | -38 | -5 | -21 | 19 | -3 | 4 | 13 |
| Depreciation & amort. | -24 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | 13 | -0 | -0 | -0 | -0 |
| EBIT | -104 | -49 | -24 | -121 | -22 | 3 | -38 | -5 | -34 | 19 | -3 | 4 | 13 |
| Net financials | -66 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | -0 | -0 | -3 | -3 | 0 |
| Profit before tax | -170 | -48 | -24 | 76 | -22 | 3 | -38 | -5 | -34 | 19 | -6 | 1 | 13 |
| Tax | -0 | -0 | -0 | 98 | -5 | -0 | -8 | -1 | -10 | -0 | -0 | -0 | 10 |
| Net profit | -170 | -48 | -24 | -22 | -17 | 3 | -30 | -4 | -24 | 19 | -6 | 1 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 249 | 225 | 181 | 153 | 161 | 161 | 138 | 120 | 197 | 151 | 144 | 145 | 145 |
| Equity | 211 | 162 | 139 | 116 | 99 | 102 | 72 | 68 | 45 | 67 | 61 | 62 | 66 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38 | 63 | 42 | 36 | 62 | 58 | 66 | 52 | 152 | 84 | 83 | 83 | 80 |
| Total debt | 38 | 63 | 42 | 36 | 62 | 58 | 66 | 52 | 152 | 84 | 83 | 83 | 80 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|