| Revenue | DKK -396K | +454% |
| EBITDA | DKK -399K | -455% |
| Net profit | DKK -408K | -594% |
| Total assets | DKK 792K | +0% |
| Equity | DKK 239K | -63% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.240 | 1.213 | 991 | 939 | 1.080 | 865 | 1.165 | 1.321 | -243 | -142 | -71 | -396 |
| Staff expenses | -890 | -1.060 | -845 | -883 | -821 | -938 | -849 | -696 | -71 | -45 | -0 | -2 |
| EBITDA | 350 | 153 | 146 | 56 | 258 | -73 | 316 | 625 | -314 | -187 | -72 | -399 |
| Depreciation & amort. | -6 | -7 | -10 | -10 | -40 | -46 | -48 | -89 | -89 | -87 | -19 | -47 |
| EBIT | 344 | 146 | 136 | 46 | 218 | -119 | 268 | 537 | -402 | -273 | -91 | -445 |
| Net financials | -21 | -6 | -3 | -2 | -4 | -4 | -4 | -9 | -47 | 3 | 17 | 8 |
| Profit before tax | 323 | 140 | 133 | 44 | 214 | -123 | 265 | 528 | -449 | -270 | -74 | -437 |
| Tax | 82 | -56 | 35 | 13 | 53 | -23 | 60 | 123 | -97 | -57 | -16 | -29 |
| Net profit | 242 | 148 | 99 | 31 | 162 | -100 | 205 | 405 | -352 | -213 | -59 | -408 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 754 | 763 | 823 | 771 | 1.050 | 1.098 | 1.381 | 2.105 | 1.303 | 973 | 789 | 792 |
| Equity | 322 | 469 | 568 | 599 | 760 | 660 | 865 | 1.270 | 918 | 706 | 647 | 239 |
| Long-term debt | 0 | 0 | 0 | 0 | 153 | 120 | 306 | 223 | 146 | 89 | 47 | 0 |
| Short-term debt | 432 | 292 | 255 | 172 | 134 | 315 | 199 | 605 | 239 | 178 | 96 | 252 |
| Total debt | 432 | 292 | 255 | 172 | 287 | 435 | 504 | 828 | 385 | 267 | 142 | 252 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|