| Revenue | DKK 648K | +5% |
| EBITDA | DKK 80K | +1631% |
| Net profit | DKK 45K | +178% |
| Total assets | DKK 246K | -12% |
| Equity | DKK -33K | +58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | 186 | 328 | 247 | 285 | 234 | 529 | 792 | 576 | 727 | 658 | 615 | 648 |
| Staff expenses | -0 | -206 | -311 | -263 | -285 | -232 | -317 | -627 | -571 | -576 | -708 | -620 | -568 |
| EBITDA | 164 | -20 | 16 | -15 | 0 | 2 | 212 | 165 | 5 | 151 | -50 | -5 | 80 |
| Depreciation & amort. | -34 | -25 | -66 | -62 | -47 | -28 | -79 | -94 | -162 | -123 | -58 | -47 | -32 |
| EBIT | 131 | -45 | -49 | -78 | -46 | -26 | 133 | 71 | -157 | 27 | -109 | -53 | 48 |
| Net financials | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -33 | -3 | -4 | -3 | -5 | -3 |
| Profit before tax | 131 | -45 | -49 | -78 | -46 | -26 | 133 | 38 | -161 | 23 | -112 | -58 | 45 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 131 | -45 | -49 | -78 | -46 | -26 | 133 | 38 | -161 | 23 | -112 | -58 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 287 | 492 | 442 | 364 | 341 | 502 | 790 | 620 | 381 | 372 | 278 | 246 |
| Equity | 303 | 258 | 208 | 130 | 84 | 58 | 191 | 229 | 68 | 92 | -20 | -78 | -33 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243 | 180 | 117 | 54 | 0 | 0 |
| Short-term debt | 35 | 29 | 284 | 312 | 280 | 283 | 311 | 318 | 372 | 172 | 338 | 356 | 279 |
| Total debt | 35 | 29 | 284 | 312 | 280 | 283 | 311 | 561 | 552 | 289 | 392 | 356 | 279 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|