| Revenue | DKK -26K | +337% |
| EBITDA | DKK -26K | -337% |
| Net profit | DKK -505K | -167% |
| Total assets | DKK 3,1M | -14% |
| Equity | DKK 2,5M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 91 | 138 | 342 | 266 | 309 | 312 | 419 | 313 | 132 | 77 | -6 | -26 |
| Staff expenses | -0 | -40 | -107 | -300 | -283 | -409 | -508 | -296 | -309 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | 51 | 31 | 42 | -17 | -100 | -197 | 124 | -74 | 132 | 77 | -6 | -26 |
| Depreciation & amort. | -0 | -5 | -27 | -4 | -11 | -0 | -20 | -20 | -20 | -20 | -20 | -0 | -0 |
| EBIT | 24 | 45 | 4 | 38 | -28 | -100 | -217 | 104 | -94 | 112 | 57 | -6 | -26 |
| Net financials | 0 | -0 | 38 | -25 | -2 | 50 | 527 | 356 | 443 | -22 | 1.042 | 680 | -474 |
| Profit before tax | 24 | 45 | 42 | 13 | -30 | -49 | 311 | 459 | 350 | 90 | 1.099 | 674 | -499 |
| Tax | 6 | 11 | 8 | 14 | -0 | -61 | -36 | 30 | -14 | 31 | 17 | -76 | 6 |
| Net profit | 18 | 34 | 34 | -1 | -30 | 12 | 347 | 429 | 364 | 59 | 1.083 | 750 | -505 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 109 | 149 | 344 | 344 | 278 | 315 | 950 | 1.224 | 1.845 | 1.791 | 3.145 | 3.624 | 3.127 |
| Equity | 98 | 114 | 148 | 147 | 117 | 128 | 475 | 904 | 1.318 | 1.377 | 2.459 | 3.092 | 2.469 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 65 | 0 | 0 |
| Short-term debt | 11 | 35 | 196 | 197 | 161 | 187 | 475 | 320 | 528 | 383 | 620 | 532 | 658 |
| Total debt | 11 | 35 | 196 | 197 | 161 | 187 | 475 | 320 | 528 | 414 | 685 | 532 | 658 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|