| Revenue | DKK 1M | -6% |
| EBITDA | DKK -57K | +69% |
| Net profit | DKK -67K | +58% |
| Total assets | DKK 764K | -12% |
| Equity | DKK 45K | -60% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -1 | -1 | -1 | -5 | -5 | -5 | -5 | 1.229 | 1.069 | 1.227 | 1.265 | 1.073 | 1.012 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.090 | -961 | -1.168 | -1.213 | -1.256 | -1.069 |
| EBITDA | -2 | -1 | -1 | -1 | -5 | -5 | -5 | -5 | 139 | 108 | 59 | 52 | -183 | -57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -14 | -8 | -8 |
| EBIT | -2 | -1 | -1 | -1 | -5 | -5 | -5 | -5 | 139 | 99 | 51 | 38 | -191 | -65 |
| Net financials | -0 | -33 | -56 | 123 | 0 | 52 | 41 | 0 | -0 | -1 | -3 | -1 | -21 | -20 |
| Profit before tax | -2 | -34 | -57 | 122 | -5 | 47 | 36 | -5 | 139 | 98 | 48 | 38 | -210 | -85 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 31 | 24 | 13 | -1 | -49 | -18 |
| Net profit | -2 | -34 | -57 | 122 | -5 | 47 | 36 | -5 | 108 | 74 | 35 | 39 | -162 | -67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 78 | 173 | 0 | 0 | 0 | 0 | 37 | 0 | 578 | 491 | 579 | 1.072 | 866 | 764 |
| Equity | 78 | 45 | -12 | -14 | -19 | -24 | 9 | 0 | 108 | 183 | 218 | 274 | 112 | 45 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 129 | 12 | 14 | 19 | 24 | 29 | 0 | 470 | 286 | 325 | 764 | 754 | 719 |
| Total debt | 0 | 129 | 12 | 14 | 19 | 24 | 29 | 0 | 470 | 286 | 325 | 764 | 754 | 719 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|