| Revenue | DKK 413K | +4% |
| EBITDA | DKK -309K | +4% |
| Net profit | DKK -333K | +2% |
| Total assets | DKK 766K | -29% |
| Equity | DKK 604K | -41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 22 | 170 | 764 | -132 | 287 | 197 | 589 | 1.026 | 700 | 828 | 158 | 397 | 413 |
| Staff expenses | -143 | -91 | -0 | -654 | -0 | -17 | -4 | -6 | -191 | -482 | -355 | -648 | -718 | -723 |
| EBITDA | -159 | -69 | 170 | 110 | -132 | 270 | 192 | 583 | 835 | 217 | 473 | -490 | -321 | -309 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -32 | -32 | -32 | -49 | -49 | -26 | -26 | -26 |
| EBIT | -159 | -69 | 170 | 110 | -132 | 270 | 161 | 552 | 804 | 168 | 424 | -516 | -347 | -335 |
| Net financials | -1 | -9 | -3 | -1 | -3 | -0 | -0 | -4 | -14 | -19 | -13 | 3 | 5 | -1 |
| Profit before tax | -160 | -79 | 167 | 109 | -135 | 270 | 160 | 548 | 789 | 149 | 411 | -513 | -341 | -333 |
| Tax | -36 | -7 | 40 | 27 | -26 | 61 | 45 | 128 | 181 | 37 | 98 | -117 | -2 | -0 |
| Net profit | -124 | -72 | 128 | 82 | -109 | 209 | 113 | 420 | 608 | 113 | 314 | -396 | -339 | -333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 141 | 51 | 138 | 189 | 175 | 303 | 569 | 1.106 | 1.825 | 1.576 | 1.879 | 1.464 | 1.079 | 766 |
| Equity | 49 | -24 | 54 | 86 | -23 | 186 | 299 | 719 | 1.327 | 1.439 | 1.753 | 1.356 | 1.017 | 604 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 92 | 74 | 84 | 103 | 198 | 117 | 269 | 387 | 498 | 137 | 126 | 107 | 62 | 162 |
| Total debt | 92 | 74 | 84 | 103 | 198 | 117 | 269 | 387 | 498 | 137 | 126 | 107 | 62 | 162 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|