| Revenue | DKK 133K | -75% |
| EBITDA | DKK -58K | +37% |
| Net profit | DKK -144K | -908% |
| Total assets | DKK 33K | -84% |
| Equity | DKK -242K | -148% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | 141 | 581 | 41 | 268 | 191 | 156 | 272 | 455 | 638 | 694 | 540 | 133 |
| Staff expenses | -310 | -113 | -248 | -49 | -267 | -160 | -103 | -425 | -417 | -773 | -978 | -631 | -177 |
| EBITDA | 107 | 29 | 68 | -8 | 1 | 32 | 53 | -153 | 38 | -135 | -283 | -91 | -58 |
| Depreciation & amort. | -30 | -32 | -32 | -32 | -32 | -6 | -8 | -8 | -111 | -120 | -114 | -113 | -13 |
| EBIT | 77 | -4 | 36 | -41 | -32 | 25 | 46 | -161 | -73 | -255 | -398 | -204 | -71 |
| Net financials | -4 | 0 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | -6 | 599 | 186 | -0 |
| Profit before tax | 74 | -4 | 34 | -42 | -33 | 23 | 43 | -163 | -77 | -261 | 201 | -18 | -71 |
| Tax | 20 | 1 | 9 | -9 | -7 | -0 | -0 | -0 | -17 | -57 | 44 | -4 | 73 |
| Net profit | 54 | -5 | 26 | -33 | -26 | 20 | 34 | -127 | -60 | -204 | 157 | -14 | -144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 256 | 234 | 317 | 309 | 189 | 172 | 259 | 182 | 965 | 860 | 388 | 206 | 33 |
| Equity | 134 | 130 | 155 | 122 | 96 | 117 | 150 | 23 | -37 | -240 | -84 | -98 | -242 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 119 | 102 | 162 | 186 | 93 | 56 | 108 | 142 | 1.001 | 1.100 | 471 | 304 | 275 |
| Total debt | 119 | 102 | 162 | 186 | 93 | 56 | 108 | 159 | 1.001 | 1.100 | 471 | 304 | 275 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|