| Revenue | DKK 18K | +229% |
| EBITDA | DKK 18K | +229% |
| Net profit | DKK -274K | -127% |
| Total assets | DKK 2,8M | -20% |
| Equity | DKK 852K | -24% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8.413 | 3.228 | 2.249 | 2.097 | 1.376 | 1.176 | 1.360 | 1.554 | -45 | -1 | -30 | 5 | 18 |
| Staff expenses | -1.638 | -2.446 | -2.687 | -2.084 | -1.090 | -1.047 | -1.325 | -1.496 | -59 | -0 | -0 | -0 | -0 |
| EBITDA | 485 | 782 | -438 | -66 | 242 | 129 | 36 | 57 | -104 | -8 | -30 | 5 | 18 |
| Depreciation & amort. | -466 | -457 | -691 | -200 | -141 | -94 | -86 | -67 | -256 | -42 | -43 | -39 | -40 |
| EBIT | 18 | 326 | -1.130 | -266 | 101 | 35 | -50 | -10 | -360 | -50 | -73 | -34 | -22 |
| Net financials | -28 | -19 | -44 | -21 | -8 | 4 | 12 | 10 | -34 | -40 | -43 | -109 | -252 |
| Profit before tax | -4 | 307 | -1.174 | -287 | 93 | 39 | -38 | -1 | -394 | -89 | -115 | -143 | -274 |
| Tax | -5 | 77 | -166 | -173 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -0 |
| Net profit | 1 | 230 | -1.007 | -114 | 93 | 39 | -38 | -1 | -394 | -89 | -115 | -121 | -274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.745 | 4.997 | 3.346 | 4.404 | 3.880 | 3.812 | 3.600 | 4.158 | 3.795 | 3.703 | 3.603 | 3.554 | 2.848 |
| Equity | 3.445 | 3.675 | 2.228 | 2.074 | 2.116 | 2.104 | 2.013 | 1.958 | 1.509 | 1.363 | 1.248 | 1.127 | 852 |
| Long-term debt | 0 | 430 | 0 | 922 | 872 | 823 | 772 | 722 | 673 | 623 | 576 | 545 | 1.008 |
| Short-term debt | -1.076 | 726 | 1.118 | 1.408 | 891 | 885 | 815 | 1.478 | 1.613 | 1.717 | 1.779 | 1.882 | 1.492 |
| Total debt | -1.076 | 1.156 | 1.118 | 2.330 | 1.763 | 1.707 | 1.587 | 2.199 | 2.286 | 2.340 | 2.355 | 2.427 | 1.996 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|