| Revenue | DKK 357K | -26% |
| EBITDA | DKK 24K | -88% |
| Net profit | DKK 13K | -92% |
| Total assets | DKK 155K | -16% |
| Equity | DKK -173K | +7% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -79 | 328 | 327 | 359 | 186 | 270 | 453 | 357 | 383 | 402 | 223 | 485 | 357 |
| Staff expenses | -392 | -264 | -316 | -294 | -253 | -247 | -284 | -211 | -177 | -277 | -258 | -289 | -333 |
| EBITDA | -472 | 64 | 11 | 65 | -67 | 23 | 170 | 145 | 206 | 124 | -36 | 196 | 24 |
| Depreciation & amort. | -127 | -127 | -127 | -138 | -45 | -10 | -9 | -5 | -7 | -29 | -18 | -25 | -11 |
| EBIT | -599 | -63 | -116 | -73 | -112 | 13 | 161 | 140 | 199 | 95 | -54 | 171 | 13 |
| Net financials | -10 | -7 | -2 | -1 | -2 | -1 | -0 | -1 | -2 | -1 | -0 | -1 | -0 |
| Profit before tax | -609 | -70 | -118 | -74 | -114 | 12 | 161 | 139 | 197 | 94 | -54 | 170 | 13 |
| Tax | -0 | -0 | -27 | 27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -609 | -70 | -91 | -101 | -114 | 12 | 161 | 139 | 197 | 94 | -54 | 170 | 13 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 525 | 420 | 363 | 254 | 143 | 173 | 236 | 246 | 318 | 264 | 139 | 185 | 155 |
| Equity | -529 | -600 | -691 | -792 | -906 | -893 | -733 | -594 | -396 | -302 | -356 | -186 | -173 |
| Long-term debt | 630 | 630 | 630 | 630 | 630 | 630 | 630 | 630 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 425 | 389 | 424 | 416 | 419 | 437 | 339 | 209 | 714 | 566 | 495 | 371 | 328 |
| Total debt | 1.055 | 1.019 | 1.054 | 1.046 | 1.049 | 1.067 | 969 | 839 | 714 | 566 | 495 | 371 | 328 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|