| Revenue | DKK 1,3M | +20% |
| EBITDA | DKK 29K | -5% |
| Net profit | DKK 3K | -78% |
| Total assets | DKK 1,1M | +16% |
| Equity | DKK 326K | +1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.284 | 3.671 | 3.230 | 3.368 | 2.763 | 1.576 | 1.601 | 1.177 | 1.066 | 1.277 |
| Staff expenses | -2.191 | -3.494 | -3.407 | -3.589 | -3.562 | -1.988 | -1.298 | -700 | -1.035 | -1.247 |
| EBITDA | 93 | 177 | -176 | -221 | -798 | -411 | 303 | 477 | 31 | 29 |
| Depreciation & amort. | -4 | -6 | -8 | -19 | -37 | -31 | -18 | -0 | -16 | -24 |
| EBIT | 89 | 171 | -184 | -240 | -835 | -442 | 286 | 477 | 15 | 5 |
| Net financials | 22 | 33 | 24 | 11 | -4 | -17 | -5 | -1 | 0 | 0 |
| Profit before tax | 111 | 204 | -160 | -229 | -839 | -459 | 281 | 475 | 15 | 5 |
| Tax | 30 | 51 | -40 | -48 | -178 | -99 | 63 | -0 | -0 | 2 |
| Net profit | 81 | 153 | -120 | -181 | -661 | -360 | 217 | 475 | 15 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.301 | 1.840 | 1.596 | 1.820 | 1.015 | 1.009 | 1.173 | 522 | 966 | 1.122 |
| Equity | 581 | 685 | 466 | 286 | -125 | -486 | -268 | 308 | 323 | 326 |
| Long-term debt | 31 | 35 | 37 | 51 | 76 | 68 | 0 | 0 | 0 | 0 |
| Short-term debt | 720 | 1.154 | 1.129 | 1.534 | 1.140 | 1.494 | 1.442 | 214 | 643 | 796 |
| Total debt | 720 | 1.154 | 1.129 | 1.534 | 1.140 | 1.494 | 1.442 | 214 | 643 | 796 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|