| Revenue | DKK 267K | -71% |
| EBITDA | DKK -227K | -198% |
| Net profit | DKK -218K | -272% |
| Total assets | DKK 855K | -4% |
| Equity | DKK 119K | -70% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.716 | 1.534 | 1.728 | 515 | 566 | 776 | 494 | 624 | 921 | 738 | 921 | 267 |
| Staff expenses | -471 | -383 | -408 | -501 | -560 | -452 | -425 | -698 | -720 | -611 | -689 | -494 |
| EBITDA | 56 | 102 | 131 | 15 | 6 | 323 | 69 | -73 | 202 | 127 | 233 | -227 |
| Depreciation & amort. | -16 | -16 | -16 | -16 | -16 | -19 | -87 | -87 | -104 | -104 | -84 | -33 |
| EBIT | 39 | 86 | 115 | -1 | -10 | 304 | -18 | -160 | 98 | 24 | 148 | -260 |
| Net financials | -0 | -10 | 6 | -8 | 24 | -9 | 4 | -8 | -1 | -9 | 14 | -18 |
| Profit before tax | 39 | 76 | 121 | -9 | 14 | 295 | -13 | -168 | 97 | 15 | 162 | -278 |
| Tax | 10 | 21 | 29 | -1 | 3 | 65 | -3 | -37 | 21 | 3 | 36 | -60 |
| Net profit | 29 | 55 | 92 | -8 | 11 | 230 | -11 | -132 | 75 | 11 | 126 | -218 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 482 | 488 | 659 | 673 | 663 | 779 | 728 | 791 | 705 | 836 | 893 | 855 |
| Equity | 109 | 164 | 256 | 198 | 209 | 439 | 375 | 243 | 319 | 330 | 398 | 119 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 47 | 0 |
| Short-term debt | 371 | 323 | 403 | 477 | 454 | 288 | 340 | 548 | 386 | 506 | 448 | 737 |
| Total debt | 371 | 323 | 403 | 477 | 454 | 325 | 340 | 548 | 386 | 506 | 495 | 737 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|