| Revenue | DKK 74K | -126% |
| EBITDA | DKK 73K | +125% |
| Net profit | DKK -534K | -11% |
| Total assets | DKK 6,2M | +99% |
| Equity | DKK 829K | -39% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.286 | 1.629 | 1.394 | 1.715 | 1.681 | 642 | 329 | 77 | 16 | 23 | -282 | 74 |
| Staff expenses | -1.845 | -1.325 | -1.173 | -1.452 | -1.310 | -434 | -294 | -111 | -54 | -178 | -7 | -1 |
| EBITDA | 441 | 304 | 221 | 263 | 371 | 209 | 35 | -34 | -38 | -156 | -288 | 73 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -24 | -29 | -33 | -45 |
| EBIT | 441 | 304 | 221 | 263 | 371 | 209 | 35 | -40 | -62 | -184 | -322 | 28 |
| Net financials | 0 | -4 | 0 | 3 | -259 | -75 | -100 | 280 | 141 | 725 | -275 | -392 |
| Profit before tax | 441 | 299 | 221 | 265 | 112 | 134 | -64 | 239 | 79 | 540 | -597 | -363 |
| Tax | 110 | 74 | 52 | 58 | 86 | 53 | 19 | 1 | -24 | -30 | -117 | 171 |
| Net profit | 331 | 225 | 169 | 207 | 25 | 81 | -84 | 239 | 103 | 570 | -480 | -534 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 852 | 1.107 | 1.259 | 1.409 | 1.511 | 1.971 | 1.028 | 2.115 | 2.323 | 3.422 | 3.111 | 6.178 |
| Equity | 411 | 636 | 805 | 1.012 | 986 | 1.014 | 930 | 1.169 | 1.272 | 1.842 | 1.363 | 829 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 44 | 44 | 44 | 108 |
| Short-term debt | 442 | 472 | 454 | 397 | 526 | 957 | 98 | 902 | 1.007 | 1.535 | 1.704 | 5.242 |
| Total debt | 442 | 472 | 454 | 397 | 526 | 957 | 98 | 946 | 1.051 | 1.580 | 1.749 | 5.350 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|