| Revenue | DKK 3,2M | -17% |
| EBITDA | DKK -267K | -392% |
| Net profit | DKK -410K | -181% |
| Total assets | DKK 586K | +10% |
| Equity | DKK -2M | -25% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -6 | -5 | -10 | 132 | 200 | 555 | 1.550 | 1.530 | 2.543 | 3.010 | 3.892 | 3.212 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -539 | -2.466 | -1.427 | -2.699 | -3.024 | -3.801 | -3.480 |
| EBITDA | — | -6 | -5 | -10 | 132 | 200 | 16 | -917 | 104 | -156 | -13 | 91 | -267 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -7 | -13 | -13 | -29 | -20 |
| EBIT | — | -6 | -5 | -10 | 132 | 200 | 16 | -919 | 97 | -169 | -27 | 63 | -288 |
| Net financials | 0 | 12 | 1 | -216 | 23 | 196 | -149 | -49 | -21 | -371 | -88 | -211 | -118 |
| Profit before tax | — | 5 | -4 | -226 | 155 | 396 | -134 | -968 | 76 | -541 | -115 | -148 | -406 |
| Tax | -0 | -3 | 3 | -0 | 17 | 45 | 1 | -0 | -0 | -0 | -1 | -3 | 4 |
| Net profit | — | 9 | -7 | -226 | 138 | 350 | -134 | -967 | 76 | -541 | -113 | -146 | -410 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43 | 58 | 56 | 15 | 518 | 618 | 1.231 | 625 | 950 | 696 | 810 | 533 | 586 |
| Equity | 75 | -66 | -73 | -300 | -161 | 189 | 55 | -912 | -836 | -1.377 | -1.490 | -1.636 | -2.046 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -118 | 124 | 130 | 315 | 680 | 429 | 1.176 | 1.537 | 1.786 | 2.073 | 2.301 | 2.169 | 2.632 |
| Total debt | -118 | 124 | 130 | 315 | 680 | 429 | 1.176 | 1.537 | 1.786 | 2.073 | 2.301 | 2.169 | 2.632 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|