| Revenue | DKK 148K | -84% |
| EBITDA | DKK -64K | -153% |
| Net profit | DKK -50K | -182% |
| Total assets | DKK 417K | -28% |
| Equity | DKK 256K | -16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 296 | 431 | 502 | 1.167 | 1.548 | 1.663 | 1.715 | 932 | 664 | 1.111 | 627 | 948 | 148 |
| Staff expenses | -60 | -188 | -310 | -359 | -932 | -1.352 | -1.580 | -1.567 | -1.125 | -761 | -1.098 | -670 | -904 | -212 |
| EBITDA | 8 | 184 | 121 | 142 | 234 | 196 | 83 | 148 | -194 | -97 | 12 | 45 | 119 | -64 |
| Depreciation & amort. | 38 | 38 | -0 | -0 | -36 | -85 | -56 | -111 | -72 | -21 | -8 | 44 | 38 | -0 |
| EBIT | -30 | 146 | 121 | 142 | 198 | 112 | 27 | 37 | -266 | -118 | 4 | 1 | 82 | -64 |
| Net financials | 0 | 2 | 2 | 2 | -5 | -16 | -16 | -8 | -1 | -3 | -4 | -1 | -0 | 0 |
| Profit before tax | -30 | 147 | 123 | 144 | 193 | 96 | 12 | 29 | -267 | -120 | -0 | -0 | 81 | -63 |
| Tax | -0 | 36 | 33 | 32 | 51 | 22 | 5 | 8 | -61 | -26 | 2 | 0 | 20 | -13 |
| Net profit | -30 | 112 | 90 | 112 | 142 | 74 | 7 | 21 | -207 | -95 | -2 | -1 | 61 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 200 | 397 | 395 | 497 | 1.146 | 1.460 | 1.306 | 1.356 | 706 | 724 | 615 | 608 | 578 | 417 |
| Equity | 50 | 162 | 252 | 364 | 507 | 550 | 527 | 541 | 342 | 247 | 245 | 244 | 306 | 256 |
| Long-term debt | 140 | 118 | 0 | 0 | 265 | 280 | 284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 117 | 143 | 133 | 358 | 604 | 468 | 793 | 365 | 477 | 370 | 364 | 272 | 161 |
| Total debt | 150 | 235 | 143 | 133 | 622 | 884 | 752 | 793 | 365 | 477 | 370 | 364 | 272 | 161 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|