| Revenue | DKK -27K | -46% |
| EBITDA | DKK -27K | +57% |
| Net profit | DKK -32K | +57% |
| Total assets | DKK 1,7M | +2212% |
| Equity | DKK -27K | -693% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 478 | 611 | 591 | 511 | 435 | 440 | 638 | 496 | 712 | 449 | -50 | -27 |
| Staff expenses | -482 | -460 | -496 | -534 | -466 | -474 | -465 | -418 | -541 | -535 | -438 | -12 | -0 |
| EBITDA | -186 | 18 | 115 | 57 | 45 | -39 | -26 | 219 | -44 | 177 | 12 | -63 | -27 |
| Depreciation & amort. | -62 | -62 | -58 | -68 | -37 | -21 | -10 | -25 | -45 | -47 | -49 | -7 | -0 |
| EBIT | -248 | -44 | 57 | -11 | 8 | -59 | -36 | 194 | -89 | 131 | -37 | -69 | -27 |
| Net financials | -24 | -33 | -8 | -7 | -9 | -9 | -9 | -3 | -8 | -12 | -12 | -4 | -5 |
| Profit before tax | -272 | -77 | 49 | -18 | -1 | -69 | -45 | 191 | -98 | 118 | -49 | -74 | -32 |
| Tax | -66 | -14 | 16 | 1 | 1 | -14 | -9 | 43 | -21 | 19 | 60 | -0 | -0 |
| Net profit | -206 | -64 | 33 | -19 | -2 | -55 | -35 | 148 | -77 | 99 | -108 | -74 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 521 | 487 | 497 | 585 | 355 | 412 | 306 | 363 | 421 | 378 | 178 | 74 | 1.710 |
| Equity | 198 | 134 | 170 | 151 | 149 | 94 | 59 | 207 | 22 | 121 | 13 | 5 | -27 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.032 |
| Short-term debt | 323 | 353 | 327 | 434 | 206 | 317 | 247 | 156 | 399 | 257 | 165 | 69 | 706 |
| Total debt | 323 | 353 | 327 | 434 | 206 | 317 | 247 | 156 | 399 | 257 | 165 | 69 | 1.738 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|