| Revenue | DKK 841K | -89% |
| EBITDA | DKK -405K | -665% |
| Net profit | DKK -456K | -10013% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -365K | -498% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 407 | 3.600 | 4.225 | 5.150 | 4.808 | 4.651 | 4.730 | 5.662 | 6.288 | 8.766 | 7.599 | 7.893 | 7.890 | 841 |
| Staff expenses | -519 | -1.240 | -1.610 | -1.860 | -1.901 | -1.663 | -2.080 | -2.367 | -2.407 | -3.165 | -2.776 | -2.407 | -2.702 | -1.245 |
| EBITDA | -112 | 51 | 79 | 72 | 48 | 61 | 6 | 2 | -577 | 272 | 49 | 379 | 72 | -405 |
| Depreciation & amort. | 18 | -67 | -20 | -63 | -35 | -58 | -4 | -0 | -0 | -75 | -66 | -66 | -66 | -52 |
| EBIT | -130 | -16 | 59 | 9 | 13 | 3 | 2 | 2 | -577 | 197 | -17 | 313 | 6 | -456 |
| Net financials | -1 | -1 | -0 | 0 | 0 | -0 | -0 | -0 | -1 | 48 | 21 | 49 | 0 | 0 |
| Profit before tax | -131 | -17 | 59 | 9 | 13 | 2 | 2 | 2 | -578 | 244 | 5 | 362 | 6 | -456 |
| Tax | -12 | -6 | 6 | 2 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 1 | -0 |
| Net profit | -119 | 18 | 53 | 7 | 10 | 2 | 2 | 2 | -578 | 244 | 5 | 362 | 5 | -456 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 279 | 786 | 785 | 559 | 628 | 463 | 761 | 1.181 | 892 | 838 | 837 | 1.366 | 1.149 | 0 |
| Equity | -39 | -22 | 31 | 38 | 48 | 51 | 57 | 54 | -524 | -279 | -275 | 87 | 92 | -365 |
| Long-term debt | 0 | 81 | 54 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 318 | 727 | 700 | 489 | 580 | 412 | 704 | 1.127 | 1.416 | 1.117 | 1.112 | 1.279 | 1.058 | 365 |
| Total debt | 318 | 808 | 754 | 522 | 580 | 412 | 704 | 1.127 | 1.416 | 1.117 | 1.112 | 1.279 | 1.058 | 365 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|