| Revenue | DKK -18K | -101% |
| EBITDA | DKK -341K | -115% |
| Net profit | DKK -393K | -124% |
| Total assets | DKK 7,4M | -7% |
| Equity | DKK 7,4M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.034 | 1.401 | 1.149 | 1.881 | 2.508 | 3.173 | 2.730 | 1.659 | 1.857 | 1.334 | 2.575 | 3.371 | -18 |
| Staff expenses | -938 | -1.346 | -1.213 | -1.573 | -1.791 | -1.856 | -1.913 | -1.464 | -1.402 | -1.146 | -1.103 | -1.079 | -323 |
| EBITDA | 96 | 55 | -64 | 309 | 717 | 1.317 | 817 | 195 | 442 | 185 | 1.472 | 2.208 | -341 |
| Depreciation & amort. | -360 | -370 | -974 | -290 | -405 | -375 | -413 | -476 | -453 | -413 | -279 | -24 | -31 |
| EBIT | -263 | -315 | -1.038 | 18 | 312 | 941 | 405 | -280 | -11 | -228 | 1.193 | 2.184 | -372 |
| Net financials | -7 | -22 | -53 | -47 | -37 | -29 | -26 | -23 | -97 | -71 | -87 | -51 | -5 |
| Profit before tax | -270 | -338 | -1.091 | -29 | 276 | 912 | 379 | -303 | -108 | -299 | 1.106 | 2.133 | -377 |
| Tax | -67 | -80 | -430 | -6 | 57 | 201 | 81 | -51 | -39 | -66 | 244 | 490 | 17 |
| Net profit | -202 | -257 | -661 | -23 | 219 | 711 | 297 | -252 | -69 | -233 | 862 | 1.644 | -393 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.108 | 8.571 | 7.868 | 8.067 | 8.071 | 8.824 | 9.199 | 11.165 | 10.909 | 10.044 | 12.327 | 7.961 | 7.442 |
| Equity | 6.232 | 5.975 | 5.314 | 5.291 | 5.509 | 6.220 | 6.518 | 6.158 | 5.978 | 5.632 | 6.380 | 7.906 | 7.390 |
| Long-term debt | 70 | 37 | 894 | 786 | 703 | 589 | 479 | 387 | 2.406 | 2.242 | 2.112 | 0 | 0 |
| Short-term debt | 141 | 974 | 505 | 842 | 653 | 644 | 839 | 3.308 | 1.251 | 962 | 3.477 | 55 | 52 |
| Total debt | 211 | 1.011 | 1.399 | 1.628 | 1.356 | 1.233 | 1.318 | 3.695 | 3.657 | 3.204 | 5.589 | 55 | 52 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|