| Revenue | DKK -190K | -362% |
| EBITDA | DKK -588K | -143% |
| Net profit | DKK -132K | +80% |
| Total assets | DKK 10M | -1% |
| Equity | DKK 7,5M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.343 | 573 | 2.471 | 5.168 | 1.174 | -628 | -389 | -174 | -282 | 125 | 11.484 | 73 | -190 |
| Staff expenses | -1.371 | -1.207 | -1.375 | -1.936 | -2.625 | -1.074 | -323 | -319 | -326 | -283 | -331 | -315 | -287 |
| EBITDA | 972 | -634 | 1.096 | 3.232 | -1.452 | -1.702 | -712 | -494 | -612 | -159 | 11.153 | -242 | -588 |
| Depreciation & amort. | -71 | -71 | -71 | -71 | -71 | -71 | -0 | -0 | -0 | -0 | -0 | -0 | -22 |
| EBIT | 900 | -706 | 1.024 | 3.161 | -1.523 | -1.773 | -712 | -494 | -612 | -159 | 11.153 | -242 | -609 |
| Net financials | -8 | -125 | -366 | 273 | -489 | -32 | 376 | 523 | 295 | -255 | 38 | -410 | 477 |
| Profit before tax | 892 | -831 | 658 | 3.434 | -2.012 | -1.805 | -336 | 29 | -317 | -413 | 11.192 | -653 | -132 |
| Tax | 256 | -135 | 486 | 880 | -389 | 389 | -0 | -0 | -38 | -0 | 1.353 | -0 | -0 |
| Net profit | 637 | -696 | 172 | 2.555 | -1.622 | -2.194 | -336 | 29 | -280 | -413 | 9.839 | -653 | -132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.676 | 1.273 | 1.369 | 5.142 | 2.510 | 473 | 403 | 376 | 208 | 54 | 15.059 | 10.042 | 9.977 |
| Equity | 1.650 | 858 | 931 | 3.385 | 1.712 | -534 | -869 | -840 | -1.120 | -1.533 | 8.306 | 7.653 | 7.521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 36 | 36 | 36 |
| Short-term debt | 1.025 | 416 | 439 | 1.756 | 797 | 1.006 | 1.273 | 1.216 | 1.327 | 1.551 | 6.718 | 2.352 | 2.421 |
| Total debt | 1.025 | 416 | 439 | 1.756 | 797 | 1.006 | 1.273 | 1.216 | 1.327 | 1.587 | 6.754 | 2.388 | 2.456 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|