| Revenue | DKK -61K | -120% |
| EBITDA | DKK -520K | -436% |
| Net profit | DKK -423K | -541% |
| Total assets | DKK 1,4M | +71% |
| Equity | DKK -186K | -179% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | 83 | -132 | 1.140 | 169 | 455 | 181 | 241 | 258 | 648 | 352 | 300 | -61 |
| Staff expenses | -109 | -45 | -41 | -56 | -48 | -190 | -170 | -147 | -157 | -259 | -285 | -397 | -458 |
| EBITDA | -68 | 38 | -172 | 151 | 121 | 265 | 11 | 94 | 102 | 389 | 67 | -97 | -520 |
| Depreciation & amort. | -45 | -63 | -60 | -58 | -56 | -56 | -37 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -25 | -233 | 93 | 65 | 210 | -25 | 94 | 102 | 389 | 67 | -97 | -520 |
| Net financials | -30 | -32 | -25 | -20 | -15 | -8 | -5 | -2 | -10 | -1 | -6 | -8 | -0 |
| Profit before tax | -144 | -57 | -257 | 73 | 50 | 201 | -30 | 92 | 91 | 388 | 61 | -105 | -520 |
| Tax | -15 | 10 | -62 | -0 | -0 | -0 | 5 | 4 | 24 | 74 | 39 | -39 | -97 |
| Net profit | -129 | -67 | -195 | 73 | 50 | 201 | -35 | 88 | 67 | 315 | 22 | -66 | -423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 489 | 508 | 364 | 443 | 360 | 389 | 423 | 263 | 466 | 755 | 1.077 | 842 | 1.443 |
| Equity | -181 | -249 | -443 | -370 | -320 | -161 | -197 | -108 | -41 | 273 | 302 | 236 | -186 |
| Long-term debt | 299 | 263 | 355 | 355 | 355 | 75 | 75 | 102 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 371 | 494 | 452 | 458 | 325 | 476 | 545 | 269 | 507 | 482 | 753 | 605 | 1.629 |
| Total debt | 670 | 756 | 807 | 813 | 680 | 551 | 620 | 371 | 507 | 482 | 753 | 605 | 1.629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Munkhøj Haslev | Unofficial title | 0 companies |