| Revenue | DKK 71K | +108% |
| EBITDA | DKK -623K | +1% |
| Net profit | DKK -593K | +13% |
| Total assets | DKK 170K | -61% |
| Equity | DKK -2,2M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 682 | 892 | 1.075 | 638 | 172 | 89 | 173 | 193 | -86 | -368 | -219 | 34 | 71 |
| Staff expenses | -635 | -659 | -653 | -453 | -136 | -151 | -191 | -228 | -233 | -90 | -90 | -660 | -694 |
| EBITDA | -241 | -125 | 17 | 185 | 36 | -62 | -17 | -35 | -319 | -458 | -309 | -626 | -623 |
| Depreciation & amort. | 4 | 4 | -8 | -20 | -18 | -12 | -0 | -5 | -38 | -56 | -56 | -56 | -59 |
| EBIT | -245 | -129 | 9 | 165 | 17 | -74 | -17 | -41 | -357 | -514 | -365 | -682 | -682 |
| Net financials | -0 | -3 | -0 | -3 | -1 | -1 | -0 | -0 | -1 | -0 | 0 | -0 | -0 |
| Profit before tax | -245 | -132 | 9 | 162 | 16 | -75 | -17 | -41 | -358 | -514 | -365 | -682 | -682 |
| Tax | -61 | -32 | 1 | 38 | 4 | -1 | 1 | -29 | -70 | -157 | -121 | -0 | -89 |
| Net profit | -184 | -99 | 8 | 124 | 13 | -74 | -18 | -12 | -288 | -356 | -244 | -682 | -593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 566 | 261 | 392 | 186 | 136 | 90 | 116 | 206 | 463 | 426 | 395 | 434 | 170 |
| Equity | 39 | -61 | -53 | 71 | 83 | 9 | -9 | -21 | -309 | -665 | -909 | -1.591 | -2.184 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 527 | 322 | 443 | 116 | 53 | 80 | 125 | 227 | 764 | 1.085 | 1.301 | 2.022 | 2.354 |
| Total debt | 527 | 322 | 443 | 116 | 53 | 80 | 125 | 227 | 764 | 1.085 | 1.301 | 2.022 | 2.354 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 | |
XONILUX ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|