| Revenue | DKK 370K | -1% |
| EBITDA | DKK -72K | -422% |
| Net profit | DKK -81K | -1025% |
| Total assets | DKK 1M | -4% |
| Equity | DKK -1,2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | 211 | 293 | 278 | 428 | 435 | 242 | 220 | 54 | 686 | 372 | 370 |
| Staff expenses | -264 | -351 | -372 | -332 | -384 | -356 | -370 | -299 | -328 | -442 | -349 | -441 |
| EBITDA | -192 | -141 | -79 | -53 | 44 | 79 | -128 | -78 | -274 | 243 | 22 | -72 |
| Depreciation & amort. | -10 | -12 | -12 | -13 | -16 | -14 | -14 | -14 | -12 | -9 | -2 | -0 |
| EBIT | -202 | -152 | -91 | -66 | 28 | 65 | -141 | -92 | -286 | 234 | 20 | -72 |
| Net financials | -35 | -59 | -75 | -85 | -90 | -92 | -16 | -10 | -15 | -16 | -11 | -10 |
| Profit before tax | -237 | -212 | -166 | -151 | -62 | -27 | -157 | -102 | -301 | 218 | 9 | -81 |
| Tax | -59 | 59 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -178 | -271 | -166 | -151 | -62 | -27 | -157 | -102 | -301 | 218 | 9 | -81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.217 | 1.259 | 1.243 | 1.254 | 1.219 | 1.360 | 1.328 | 925 | 811 | 1.062 | 1.044 | 1.007 |
| Equity | -98 | -368 | -534 | -686 | -748 | -775 | -932 | -1.034 | -1.334 | -1.116 | -1.107 | -1.189 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.718 | 1.793 | 1.693 | 1.638 | 1.648 | 1.919 | 1.951 |
| Short-term debt | 1.315 | 1.627 | 1.777 | 1.939 | 1.967 | 417 | 467 | 266 | 508 | 531 | 233 | 245 |
| Total debt | 1.315 | 1.627 | 1.777 | 1.939 | 1.967 | 2.135 | 2.259 | 1.958 | 2.145 | 2.178 | 2.152 | 2.196 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|