| Revenue | DKK 1,2M | +26% |
| EBITDA | DKK 40K | +362% |
| Net profit | DKK -4K | +88% |
| Total assets | DKK 1,3M | +0% |
| Equity | DKK -550K | -1% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.712 | -635 | 546 | 556 | 714 | 919 | 826 | 658 | 935 | 924 | 1.093 | 966 | 1.220 |
| Staff expenses | -311 | -361 | -309 | -480 | -515 | -776 | -740 | -712 | -927 | -924 | -879 | -957 | -1.169 |
| EBITDA | -190 | -46 | 237 | 76 | 196 | 142 | 86 | -54 | 8 | -0 | 211 | 9 | 40 |
| Depreciation & amort. | 131 | -114 | -118 | -122 | -140 | -103 | -108 | -108 | -111 | -91 | -74 | -32 | -25 |
| EBIT | -321 | -160 | 119 | -46 | 56 | 39 | -22 | -161 | -103 | -91 | 137 | -23 | 15 |
| Net financials | -181 | -77 | -39 | -70 | -41 | -45 | -15 | -13 | -14 | -15 | -16 | -16 | -17 |
| Profit before tax | -501 | -41 | 80 | -115 | 15 | -7 | -37 | -175 | -118 | -106 | 121 | -40 | -2 |
| Tax | -125 | 21 | 21 | -23 | 11 | -1 | -8 | -38 | -26 | -23 | 27 | -9 | 2 |
| Net profit | -376 | -62 | 59 | -92 | 4 | -5 | -29 | -136 | -92 | -83 | 94 | -31 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.719 | 1.645 | 1.493 | 1.575 | 1.492 | 1.452 | 1.444 | 1.254 | 1.265 | 1.165 | 1.211 | 1.308 | 1.307 |
| Equity | -296 | 234 | -175 | -267 | -263 | -269 | -298 | -434 | -526 | -608 | -515 | -546 | -550 |
| Long-term debt | 804 | -588 | 234 | 378 | 184 | 131 | 107 | 64 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.211 | -1.291 | 1.435 | 1.465 | 1.571 | 1.589 | 1.635 | 1.624 | 1.791 | 1.773 | 1.725 | 1.853 | 1.856 |
| Total debt | 2.015 | -1.879 | 1.669 | 1.843 | 1.755 | 1.720 | 1.742 | 1.688 | 1.791 | 1.773 | 1.725 | 1.853 | 1.856 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|