| Revenue | DKK 15M | +60% |
| EBITDA | DKK 245K | -76% |
| Net profit | DKK -141K | -126% |
| Total assets | DKK 6,7M | +4% |
| Equity | DKK 3,5M | -6% |
| Employees | 33 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.115 | 8.389 | 10.675 | 11.387 | 11.035 | 2.178 | 2.971 | 3.066 | 5.190 | — | 8.211 | 9.608 | 9.362 | 14.981 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.683 | -1.438 | -2.042 | -2.281 | -4.609 | -545 | -8.144 | -9.259 | -8.306 | -14.736 |
| EBITDA | 284 | 96 | 45 | 24 | 104 | 740 | 929 | 785 | 581 | 773 | 67 | -105 | 1.002 | 245 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -96 | -0 | -132 | -201 | -123 | -205 | -321 | -233 | -299 | -349 |
| EBIT | 284 | 96 | 45 | 24 | 8 | 740 | 796 | 585 | 458 | 568 | -254 | -337 | 703 | -104 |
| Net financials | -0 | 0 | -0 | -0 | -0 | -94 | 0 | -0 | -9 | -5 | -25 | -18 | 3 | -72 |
| Profit before tax | 284 | 96 | 45 | 24 | 8 | 646 | 796 | 585 | 450 | 563 | -279 | -356 | 707 | -176 |
| Tax | 71 | 24 | 11 | 6 | 2 | 127 | 151 | 142 | 117 | 135 | -50 | -76 | 166 | -35 |
| Net profit | 213 | 72 | 33 | 18 | 6 | 518 | 645 | 443 | 332 | 428 | -230 | -279 | 540 | -141 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 440 | 957 | 1.782 | 2.403 | 1.697 | 1.633 | 2.055 | 2.112 | 3.418 | 4.137 | 4.135 | 4.668 | 6.441 | 6.681 |
| Equity | 293 | 365 | 326 | 344 | 350 | 565 | 839 | 1.282 | 1.614 | 2.052 | 1.088 | 3.188 | 3.669 | 3.467 |
| Long-term debt | 74 | 0 | 0 | 6 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 592 | 1.456 | 2.053 | 1.345 | 1.068 | 1.216 | 830 | 1.804 | 2.085 | 3.026 | 1.481 | 2.675 | 3.153 |
| Total debt | 147 | 592 | 1.456 | 2.059 | 1.347 | 1.068 | 1.216 | 830 | 1.804 | 2.085 | 3.026 | 1.481 | 2.675 | 3.153 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|