| Revenue | DKK 338K | +83% |
| EBITDA | DKK -645K | +22% |
| Net profit | DKK -178K | +54% |
| Total assets | DKK 7,2M | -3% |
| Equity | DKK 6,9M | -3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.448 | 1.795 | 1.367 | 1.587 | 1.806 | 1.918 | 1.635 | 1.483 | 1.252 | 1.104 | 908 | 185 | 338 |
| Staff expenses | -1.954 | -1.691 | -1.327 | -1.250 | -1.436 | -1.405 | -1.371 | -1.345 | -1.207 | -969 | -812 | -1.008 | -984 |
| EBITDA | 510 | 124 | -39 | 221 | 267 | 392 | 126 | 2 | -81 | 27 | -14 | -823 | -645 |
| Depreciation & amort. | -191 | -326 | -236 | -237 | -214 | -167 | -114 | -107 | -107 | -101 | -627 | -0 | -0 |
| EBIT | 319 | -202 | -275 | -15 | 54 | 225 | 12 | -105 | -189 | -74 | -641 | -823 | -645 |
| Net financials | 16 | 75 | 3 | 17 | 16 | 0 | 2 | 105 | 101 | 198 | -58 | 416 | 468 |
| Profit before tax | 335 | -127 | -272 | 2 | 69 | 225 | 13 | 1 | -88 | 124 | -699 | -407 | -178 |
| Tax | 107 | -10 | -81 | -14 | -64 | 50 | 8 | 1 | -19 | 27 | 429 | -17 | -0 |
| Net profit | 228 | -117 | -192 | 15 | 134 | 176 | 5 | 0 | -69 | 96 | -1.127 | -390 | -178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.849 | 9.687 | 9.361 | 9.339 | 9.254 | 9.443 | 9.456 | 9.411 | 9.493 | 9.445 | 7.836 | 7.390 | 7.190 |
| Equity | 8.661 | 8.544 | 8.254 | 8.269 | 8.403 | 8.578 | 8.584 | 8.584 | 8.515 | 8.611 | 7.484 | 7.094 | 6.916 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 495 | 478 | 523 | 499 | 350 | 391 | 411 | 385 | 555 | 430 | 352 | 296 | 274 |
| Total debt | 495 | 478 | 523 | 499 | 350 | 391 | 411 | 385 | 555 | 430 | 352 | 296 | 274 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|