| Revenue | DKK 2,7M | -48% |
| EBITDA | DKK -960K | -33% |
| Net profit | DKK -1,5M | -85% |
| Total assets | DKK 3,3M | -28% |
| Equity | DKK -1,1M | -367% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -14 | -24 | 62 | -317 | 444 | 2.937 | 3.085 | 4.486 | 6.241 | 5.116 | 2.671 |
| Staff expenses | -296 | -2 | -4 | -0 | -3 | -256 | -2.050 | -2.898 | -3.860 | -5.434 | -5.838 | -3.631 |
| EBITDA | -303 | -16 | -28 | -41 | -320 | 188 | 887 | 187 | 626 | 807 | -722 | -960 |
| Depreciation & amort. | -3 | -4 | -4 | -4 | -4 | -56 | -187 | -194 | -206 | -242 | -213 | -259 |
| EBIT | -306 | -20 | -32 | -45 | -324 | 132 | 700 | -7 | 420 | 565 | -935 | -1.219 |
| Net financials | -8 | -9 | -10 | -27 | 9 | -46 | -66 | -77 | -127 | -65 | -92 | -256 |
| Profit before tax | -313 | -28 | -42 | -73 | -314 | 85 | 634 | -84 | 293 | 500 | -1.027 | -1.475 |
| Tax | 1 | -0 | -5 | -8 | -0 | -132 | 100 | -18 | 49 | 90 | -228 | -0 |
| Net profit | -314 | -28 | -36 | -65 | -314 | 217 | 534 | -66 | 245 | 410 | -799 | -1.475 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 | 17 | 50 | 133 | 436 | 2.835 | 4.007 | 3.371 | 4.603 | 6.602 | 4.551 | 3.273 |
| Equity | -234 | -262 | -298 | 98 | 414 | 631 | 1.165 | 1.046 | 1.291 | 1.701 | 401 | -1.073 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 480 | 360 | 240 | 270 | 1.385 | 961 | 1.493 |
| Short-term debt | 254 | 279 | 348 | 35 | 23 | 1.724 | 2.482 | 2.085 | 3.042 | 3.517 | 3.188 | 2.854 |
| Total debt | 254 | 279 | 348 | 35 | 23 | 2.204 | 2.842 | 2.325 | 3.312 | 4.902 | 4.149 | 4.347 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRAPHIC PUZZLE ApS | Company | 100.0% | 100.0% | 2012 |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|