| Revenue | DKK -27K | +69% |
| EBITDA | DKK -27K | -69% |
| Net profit | DKK -1,2M | -145% |
| Total assets | DKK 118,1M | -5% |
| Equity | DKK 110,2M | -6% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 444.611 | 516.273 | 260.163 | 297.403 | 314.093 | 106.252 | -66 | 0 | -7 | -16 | -27 |
| Staff expenses | -0 | -119.551 | -129.604 | -65.483 | -72.678 | -76.529 | -25.770 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -50 | 26.476 | 40.380 | 26.462 | 24.130 | 26.059 | 7.376 | -66 | -85 | -7 | -16 | -27 |
| Depreciation & amort. | -0 | -18.194 | -23.210 | -6.427 | -5.401 | -5.582 | -1.962 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -50 | 8.282 | 17.170 | 20.035 | 18.729 | 20.477 | 5.414 | -66 | -85 | -7 | -16 | -27 |
| Net financials | -10.963 | -3.482 | -3.078 | 5.391 | -2.139 | -6.619 | 40.536 | 3.898 | 5.054 | -3.902 | 3.319 | -526 |
| Profit before tax | -11.013 | 4.800 | 14.092 | 25.426 | 16.590 | 13.858 | 178.108 | 3.832 | 4.969 | -3.909 | 3.303 | -553 |
| Tax | -13 | 1.671 | 5.409 | 4.818 | 4.285 | 4.732 | 2.955 | 655 | 645 | 659 | 647 | 632 |
| Net profit | -11.000 | 3.129 | 8.683 | 20.608 | 12.305 | 9.126 | 175.153 | 3.177 | 4.324 | -4.568 | 2.656 | -1.185 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 270.765 | 247.887 | 240.287 | 162.263 | 173.958 | 193.744 | 244.507 | 129.377 | 138.777 | 125.540 | 124.487 | 118.117 |
| Equity | 52.110 | 57.915 | 66.536 | 89.016 | 96.254 | 96.884 | 244.249 | 127.858 | 128.088 | 118.613 | 117.172 | 110.217 |
| Long-term debt | 108.945 | 86.918 | 50.948 | 19.027 | 8.854 | 7.957 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 109.710 | 102.481 | 119.439 | 54.220 | 68.850 | 86.968 | 258 | 1.519 | 10.689 | 6.927 | 7.315 | 7.900 |
| Total debt | 218.655 | 189.399 | 170.387 | 73.247 | 77.704 | 94.925 | 258 | 1.519 | 10.689 | 6.927 | 7.315 | 7.900 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|