| Revenue | DKK -17K | +43% |
| EBITDA | DKK -17K | -43% |
| Net profit | DKK -8K | -103% |
| Total assets | DKK 1,2M | -13% |
| Equity | DKK 1,2M | -9% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.728 | 1.264 | 1.289 | 1.270 | 356 | -41 | 308 | 1.202 | -27 | -11 | -11 | -12 | -17 |
| Staff expenses | -990 | -981 | -769 | -748 | -745 | -451 | -0 | -90 | -0 | -104 | -0 | -0 | -0 |
| EBITDA | 737 | 283 | 520 | 521 | -389 | -493 | 308 | 1.111 | -27 | 93 | -11 | -12 | -17 |
| Depreciation & amort. | -0 | -0 | -6 | -108 | -126 | -50 | -0 | -2 | -4 | -4 | -4 | -2 | -0 |
| EBIT | 737 | 283 | 515 | 413 | -515 | -543 | 308 | 1.109 | -31 | 89 | -15 | -13 | -17 |
| Net financials | 0 | 5 | 3 | -0 | 29 | -9 | 0 | -6 | -76 | -338 | 293 | 389 | 7 |
| Profit before tax | 738 | 288 | 518 | 413 | -487 | -551 | 308 | 1.103 | -107 | -249 | 278 | 376 | -10 |
| Tax | 186 | 72 | 120 | 92 | -33 | -0 | -0 | 115 | -0 | -0 | -0 | 66 | -2 |
| Net profit | 552 | 216 | 398 | 322 | -454 | -551 | 308 | 988 | -106 | -249 | 278 | 310 | -8 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 993 | 1.032 | 1.372 | 1.641 | 917 | 166 | 553 | 1.871 | 1.325 | 1.052 | 1.298 | 1.384 | 1.209 |
| Equity | 632 | 752 | 1.052 | 1.275 | 770 | 153 | 461 | 1.395 | 1.288 | 940 | 1.108 | 1.307 | 1.189 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 361 | 280 | 289 | 333 | 147 | 13 | 92 | 475 | 36 | 112 | 190 | 76 | 20 |
| Total debt | 361 | 280 | 289 | 333 | 147 | 13 | 92 | 475 | 36 | 112 | 190 | 76 | 20 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|