| Revenue | DKK 1,1M | +2% |
| EBITDA | DKK 95K | -68% |
| Net profit | DKK 3K | -96% |
| Total assets | DKK 1,1M | +14% |
| Equity | DKK 230K | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 678 | 1.115 | 1.033 | — | 1.825 | 352 | 347 | 310 | 482 | 1.267 | 995 | 1.061 | 1.086 |
| Staff expenses | -211 | -147 | -0 | -0 | -378 | -359 | -274 | -439 | -423 | -742 | -1.053 | -764 | -991 |
| EBITDA | 6 | -41 | 1.033 | 0 | 1.447 | -6 | 72 | -129 | 59 | 525 | -58 | 297 | 95 |
| Depreciation & amort. | -21 | -27 | -0 | -0 | -19 | -15 | -18 | -18 | -26 | -86 | -94 | -112 | -79 |
| EBIT | -15 | -68 | 1.033 | 0 | 1.428 | -21 | 55 | -148 | 33 | 440 | -152 | 185 | 15 |
| Net financials | -1 | -5 | -12 | 0 | -6 | -5 | -7 | -10 | -8 | -18 | -19 | -48 | -22 |
| Profit before tax | -16 | -73 | 1.021 | 0 | 1.422 | -26 | 48 | -157 | 25 | 422 | -171 | 137 | -6 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 58 | -29 | 51 | -10 |
| Net profit | -16 | -73 | 1.021 | 0 | 1.422 | -26 | 48 | -157 | 25 | 363 | -142 | 86 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 115 | 32 | 96 | 0 | 185 | 161 | 211 | 168 | 897 | 991 | 731 | 944 | 1.073 |
| Equity | 64 | -9 | 19 | 0 | 30 | 4 | 51 | -106 | -81 | 282 | 140 | 226 | 230 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 289 | 243 | 196 | 206 | 0 |
| Short-term debt | 51 | 41 | 77 | 0 | 155 | 157 | 159 | 274 | 689 | 436 | 394 | 461 | 802 |
| Total debt | 51 | 41 | 77 | 0 | 155 | 157 | 159 | 274 | 978 | 679 | 591 | 666 | 802 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|