| Revenue | DKK 81K | -69% |
| EBITDA | DKK -37K | -137% |
| Net profit | DKK -39K | -156% |
| Total assets | DKK 491K | -19% |
| Equity | DKK 78K | -33% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 140 | 292 | 252 | 258 | 207 | 131 | 111 | 117 | 226 | 246 | 264 | 81 |
| Staff expenses | -89 | -44 | -250 | -234 | -225 | -238 | -202 | -93 | -90 | -141 | -220 | -165 | -118 |
| EBITDA | -96 | 96 | 42 | 18 | 33 | -30 | -71 | 19 | 27 | 85 | 25 | 99 | -37 |
| Depreciation & amort. | -10 | -8 | -8 | -8 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -106 | 88 | 34 | 10 | 26 | -30 | -71 | 19 | 27 | 85 | 25 | 99 | -37 |
| Net financials | -4 | -44 | -19 | -15 | -8 | -4 | -5 | -2 | -19 | -15 | -10 | -4 | -9 |
| Profit before tax | -110 | 44 | 15 | -5 | 18 | -35 | -76 | 16 | 8 | 70 | 16 | 94 | -46 |
| Tax | -25 | 12 | 4 | 0 | 5 | -7 | -17 | 4 | 3 | 16 | 1 | 25 | -7 |
| Net profit | -84 | 33 | 11 | -5 | 14 | -27 | -59 | 12 | 4 | 54 | 15 | 69 | -39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 274 | 305 | 428 | 661 | 586 | 677 | 687 | 655 | 591 | 602 | 588 | 605 | 491 |
| Equity | -4 | 29 | 40 | 34 | 48 | 21 | -38 | -26 | -22 | 32 | 47 | 117 | 78 |
| Long-term debt | 0 | 151 | 134 | 98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 278 | 126 | 255 | 529 | 538 | 656 | 726 | 681 | 613 | 569 | 541 | 488 | 412 |
| Total debt | 278 | 276 | 389 | 627 | 538 | 656 | 726 | 681 | 613 | 569 | 541 | 488 | 412 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|