| Revenue | DKK 1,1M | +18% |
| EBITDA | DKK -14K | -126% |
| Net profit | DKK -39K | -246% |
| Total assets | DKK 533K | +1% |
| Equity | DKK 147K | -21% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.507 | 3.039 | 1.748 | 1.777 | 1.521 | 1.872 | 1.643 | 885 | 814 | 1.135 | 1.598 | 894 | 1.051 |
| Staff expenses | -1.100 | -2.009 | -2.042 | -1.141 | -1.170 | -1.493 | -1.298 | -969 | -487 | -1.057 | -1.159 | -712 | -912 |
| EBITDA | -42 | 539 | -665 | 278 | 188 | 114 | 175 | -254 | 209 | -112 | 210 | 53 | -14 |
| Depreciation & amort. | 23 | 23 | -33 | -33 | -33 | -33 | -37 | -39 | -39 | -39 | -41 | -47 | 15 |
| EBIT | -65 | 516 | -698 | 245 | 155 | 81 | 138 | -293 | 170 | -151 | 168 | 6 | -29 |
| Net financials | -9 | -7 | -20 | -38 | -9 | -10 | -17 | -27 | -16 | -16 | -15 | -20 | -18 |
| Profit before tax | -97 | 486 | -1.383 | 484 | 146 | 71 | 120 | -319 | 154 | -167 | 153 | -14 | -47 |
| Tax | -20 | 133 | -107 | 0 | 28 | 17 | 29 | -67 | 35 | -35 | 35 | -3 | -8 |
| Net profit | -77 | 353 | -611 | 207 | 118 | 54 | 91 | -252 | 120 | -132 | 118 | -11 | -39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 680 | 1.507 | 467 | 689 | 762 | 915 | 1.083 | 600 | 564 | 582 | 534 | 530 | 533 |
| Equity | 80 | 80 | -127 | 80 | 198 | 252 | 343 | 91 | 211 | 79 | 198 | 186 | 147 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 1 | 5 | 2 |
| Short-term debt | 403 | 865 | 593 | 608 | 487 | 593 | 673 | 446 | 296 | 379 | 289 | 194 | 341 |
| Total debt | 403 | 915 | 593 | 608 | 487 | 593 | 673 | 446 | 296 | 453 | 291 | 199 | 343 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|