| Revenue | DKK -167K | -164% |
| EBITDA | DKK -481K | +54% |
| Net profit | DKK -183K | +68% |
| Total assets | DKK 14,3M | -1% |
| Equity | DKK 12,8M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 184 | 144 | -120 | -22 | 82 | 168 | 115 | 219 | 268 | 196 | 263 | -167 |
| Staff expenses | -101 | -95 | -81 | -70 | -149 | -269 | -327 | -324 | -351 | -367 | -106 | -75 | -300 |
| EBITDA | 44 | 89 | 63 | -655 | -171 | -186 | -159 | -209 | -132 | -608 | 90 | -1.041 | -481 |
| Depreciation & amort. | 119 | -115 | -159 | -21 | -29 | -29 | -52 | -47 | -71 | -65 | -65 | -117 | -126 |
| EBIT | -74 | -26 | -96 | -676 | -199 | -215 | -211 | -256 | -203 | -673 | 25 | -1.158 | -608 |
| Net financials | -54 | 230 | 309 | 1.547 | 398 | 308 | -134 | 724 | 641 | 746 | -547 | 528 | 413 |
| Profit before tax | -128 | 204 | 213 | 871 | 198 | 93 | -345 | 468 | 438 | 73 | -522 | -631 | -194 |
| Tax | 19 | 38 | 27 | -46 | -24 | 21 | -75 | 110 | 99 | -125 | -114 | -56 | -11 |
| Net profit | -147 | 166 | 186 | 917 | 222 | 72 | -270 | 357 | 339 | 198 | -408 | -575 | -183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.952 | 14.746 | 14.353 | 15.104 | 15.109 | 14.905 | 15.596 | 15.804 | 16.228 | 16.165 | 15.181 | 14.444 | 14.302 |
| Equity | 14.222 | 14.038 | 13.624 | 14.341 | 14.464 | 14.035 | 13.638 | 13.888 | 14.116 | 14.201 | 13.679 | 13.045 | 12.801 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.181 | 1.140 | 1.100 | 1.060 | 1.019 | 986 | 1.093 |
| Short-term debt | 72 | 68 | 134 | 213 | 120 | 323 | 298 | 188 | 411 | 572 | 267 | 414 | 409 |
| Total debt | 72 | 68 | 134 | 213 | 120 | 323 | 1.479 | 1.327 | 1.510 | 1.632 | 1.286 | 1.400 | 1.501 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|