| Revenue | DKK 622K | -78% |
| EBITDA | DKK -507K | -137% |
| Net profit | DKK -334K | -132% |
| Total assets | DKK 1,8M | -29% |
| Equity | DKK 1,5M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.690 | 1.286 | 1.084 | 1.401 | 1.835 | 1.419 | 1.698 | 914 | 992 | 1.716 | 2.008 | 2.773 | 622 |
| Staff expenses | -1.355 | -937 | -1.401 | -1.308 | -1.341 | -1.308 | -1.102 | -1.232 | -1.045 | -1.265 | -1.389 | -1.380 | -1.129 |
| EBITDA | 335 | 109 | -354 | 93 | 493 | 90 | 386 | -318 | -54 | 451 | 618 | 1.375 | -507 |
| Depreciation & amort. | 205 | -0 | -169 | -199 | -199 | -139 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 130 | 109 | -523 | -106 | 294 | -49 | 386 | -318 | -54 | 451 | 618 | 1.375 | -507 |
| Net financials | 24 | 24 | 11 | 3 | -1 | -1 | 1 | -3 | -1 | -1 | -10 | -27 | 80 |
| Profit before tax | 154 | 133 | -511 | -103 | 293 | -50 | 388 | -321 | -55 | 450 | 608 | 1.348 | -427 |
| Tax | 39 | 19 | -110 | -20 | 66 | -10 | 62 | -46 | -12 | 99 | 123 | 312 | -93 |
| Net profit | 114 | 114 | -401 | -83 | 226 | -40 | 326 | -275 | -43 | 351 | 485 | 1.036 | -334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.069 | 1.898 | 1.164 | 1.006 | 1.331 | 1.046 | 1.333 | 809 | 678 | 1.223 | 1.377 | 2.494 | 1.760 |
| Equity | 1.231 | 80 | 629 | 546 | 671 | 527 | 747 | 364 | 211 | 449 | 877 | 1.854 | 1.465 |
| Long-term debt | 0 | 0 | 0 | 66 | 88 | 78 | 45 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 650 | 177 | 515 | 394 | 537 | 441 | 541 | 444 | 467 | 774 | 500 | 640 | 295 |
| Total debt | 650 | 177 | 515 | 460 | 624 | 519 | 586 | 444 | 467 | 774 | 500 | 640 | 295 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|