| Revenue | DKK 843K | -34% |
| EBITDA | DKK 150K | -74% |
| Net profit | DKK 117K | -74% |
| Total assets | DKK 1,1M | +19% |
| Equity | DKK 748K | +19% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 605 | 395 | 495 | 586 | 566 | 477 | 737 | 248 | 565 | 728 | 632 | 1.283 | 843 |
| Staff expenses | -605 | -406 | -453 | -587 | -563 | -579 | -512 | -340 | -550 | -606 | -638 | -714 | -693 |
| EBITDA | 0 | -11 | 42 | -2 | 2 | -102 | 225 | -92 | 15 | 121 | -6 | 569 | 150 |
| Depreciation & amort. | -13 | -10 | -10 | -3 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -21 | 33 | -5 | 2 | -102 | 224 | -92 | 15 | 121 | -6 | 569 | 150 |
| Net financials | -0 | -1 | -0 | 0 | -1 | -0 | -0 | -1 | -1 | -1 | -0 | -0 | 0 |
| Profit before tax | -12 | -22 | 32 | -5 | 1 | -102 | 224 | -93 | 14 | 121 | -6 | 568 | 150 |
| Tax | -0 | -0 | 4 | -0 | -0 | -0 | 24 | -0 | -0 | 6 | 12 | 124 | 33 |
| Net profit | -12 | -22 | 28 | -5 | 1 | -102 | 200 | -93 | 14 | 115 | -18 | 444 | 117 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 161 | 114 | 187 | 223 | 209 | 65 | 339 | 209 | 305 | 411 | 399 | 891 | 1.061 |
| Equity | 68 | 45 | 74 | 69 | 70 | -32 | 168 | 75 | 89 | 205 | 187 | 631 | 748 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 93 | 68 | 113 | 154 | 139 | 96 | 170 | 134 | 216 | 206 | 213 | 260 | 313 |
| Total debt | 93 | 68 | 113 | 154 | 139 | 96 | 170 | 134 | 216 | 206 | 213 | 260 | 313 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|