| Revenue | DKK 157K | -36% |
| EBITDA | DKK -28K | -146% |
| Net profit | DKK -140K | -194% |
| Total assets | DKK 1,6M | -9% |
| Equity | DKK 1,5M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186 | 232 | 334 | 450 | 526 | 416 | 429 | 553 | 646 | 256 | 512 | 245 | 157 |
| Staff expenses | -86 | -87 | -182 | -244 | -292 | -211 | -184 | -184 | -184 | -185 | -185 | -185 | -185 |
| EBITDA | 100 | 146 | 152 | 206 | 234 | 205 | 245 | 369 | 462 | 72 | 328 | 60 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 100 | 146 | 152 | 206 | 234 | 205 | 245 | 369 | 462 | 72 | 328 | 60 | -28 |
| Net financials | -612 | -3 | 34 | 5 | -53 | -4 | -36 | 107 | 204 | 171 | -88 | 130 | -112 |
| Profit before tax | -511 | 143 | 186 | 211 | 181 | 201 | 208 | 476 | 667 | 243 | 239 | 190 | -140 |
| Tax | 10 | 36 | 36 | 48 | 51 | 34 | 46 | 105 | 148 | 53 | 53 | 42 | 0 |
| Net profit | -521 | 107 | 150 | 164 | 130 | 168 | 162 | 371 | 519 | 190 | 186 | 148 | -140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 142 | 168 | 305 | 434 | 518 | 590 | 672 | 1.061 | 1.624 | 1.519 | 1.717 | 1.782 | 1.619 |
| Equity | -200 | -93 | 57 | 221 | 301 | 417 | 526 | 843 | 1.307 | 1.440 | 1.569 | 1.658 | 1.458 |
| Long-term debt | 250 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 91 | 111 | 248 | 213 | 217 | 173 | 146 | 218 | 317 | 79 | 148 | 123 | 161 |
| Total debt | 341 | 261 | 248 | 213 | 217 | 173 | 146 | 218 | 317 | 79 | 148 | 123 | 161 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|