| Revenue | DKK 3,1M | -58% |
| EBITDA | DKK -100K | -109% |
| Net profit | DKK -841K | -356% |
| Total assets | DKK 8,1M | +6% |
| Equity | DKK 3,6M | -19% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.361 | — | 1.789 | 2.759 | 3.715 | 5.518 | 4.939 | 5.828 | 7.323 | 3.099 |
| Staff expenses | -579 | -0 | -1.104 | -1.905 | -2.554 | -3.521 | -4.614 | -5.149 | -6.166 | -3.199 |
| EBITDA | -102 | 0 | 685 | 854 | 1.161 | 1.997 | 326 | 679 | 1.157 | -100 |
| Depreciation & amort. | -32 | -0 | -42 | -99 | -150 | -238 | -385 | -361 | -427 | -231 |
| EBIT | -134 | 0 | 642 | 755 | 1.011 | 1.759 | -59 | 318 | 730 | -331 |
| Net financials | -1 | 0 | -10 | 133 | 120 | 35 | -85 | -98 | -324 | -366 |
| Profit before tax | -133 | 0 | 632 | 888 | 1.132 | 1.794 | -143 | 220 | 406 | -750 |
| Tax | -35 | -0 | 175 | 181 | 231 | 394 | -12 | -0 | 77 | 91 |
| Net profit | -98 | 0 | 457 | 708 | 900 | 1.399 | -131 | 220 | 329 | -841 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 722 | 0 | 1.619 | 2.521 | 3.163 | 4.563 | 4.847 | 6.303 | 7.624 | 8.114 |
| Equity | 178 | 0 | 1.085 | 1.793 | 2.543 | 3.715 | 3.550 | 4.125 | 4.408 | 3.566 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 997 | 831 | 1.198 |
| Short-term debt | -545 | 0 | 468 | 649 | 498 | 678 | 1.048 | 1.181 | 2.386 | 3.349 |
| Total debt | -545 | 0 | 468 | 649 | 498 | 678 | 1.048 | 2.178 | 3.217 | 4.548 |
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 |
|---|