| Revenue | DKK 1M | +9% |
| EBITDA | DKK 31K | +125% |
| Net profit | DKK -110K | +3% |
| Total assets | DKK 3,2M | +18% |
| Equity | DKK 182K | -38% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -914 | — | — | 1.010 | 699 | 666 | 306 | 562 | 400 | 613 | 892 | 930 | 1.010 |
| Staff expenses | -684 | -0 | -0 | -588 | -583 | -594 | -403 | -736 | -602 | -632 | -885 | -1.055 | -979 |
| EBITDA | -199 | 0 | 0 | 422 | 116 | 73 | -97 | -173 | -201 | -19 | 7 | -124 | 31 |
| Depreciation & amort. | -15 | -0 | -0 | -35 | -74 | -145 | -139 | -126 | -124 | -82 | -7 | -20 | -26 |
| EBIT | -214 | 0 | 0 | 387 | 42 | -72 | -236 | -299 | -325 | -101 | 0 | -144 | 5 |
| Net financials | -5 | 0 | 0 | -10 | 25 | 59 | 229 | 900 | 84 | -262 | 180 | 37 | -77 |
| Profit before tax | -209 | 0 | 0 | 377 | 68 | -14 | -7 | 601 | -241 | -363 | 180 | -107 | -72 |
| Tax | -54 | -0 | -0 | 86 | 5 | -5 | -74 | -70 | -57 | -9 | 9 | 6 | 37 |
| Net profit | -155 | 0 | 0 | 292 | 63 | -9 | 66 | 671 | -184 | -354 | 171 | -113 | -110 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 799 | 0 | 0 | 1.568 | 1.846 | 1.672 | 2.272 | 2.496 | 2.547 | 2.973 | 3.127 | 2.723 | 3.219 |
| Equity | 235 | 0 | 0 | 71 | 133 | 125 | 191 | 862 | 679 | 234 | 404 | 291 | 182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -564 | 0 | 0 | 1.497 | 1.713 | 1.547 | 2.078 | 1.634 | 1.868 | 2.740 | 2.723 | 2.432 | 3.026 |
| Total debt | -564 | 0 | 0 | 1.497 | 1.713 | 1.547 | 2.078 | 1.634 | 1.868 | 2.740 | 2.723 | 2.432 | 3.026 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|