| Revenue | DKK 747K | -71% |
| EBITDA | DKK -210K | -115% |
| Net profit | DKK -183K | -113% |
| Total assets | DKK 293K | +1% |
| Equity | DKK -794K | -30% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 247 | 353 | 233 | -15 | 219 | 744 | 1.687 | 895 | 164 | 2.556 | 747 |
| Staff expenses | -526 | -476 | -513 | -513 | -1.011 | -1.653 | -1.675 | -1.316 | -1.671 | -1.427 | -1.164 | -957 |
| EBITDA | -224 | -105 | -160 | -373 | -1.026 | -1.434 | -931 | 372 | -777 | -1.263 | 1.410 | -210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -224 | -105 | -160 | -373 | -1.026 | -1.434 | -931 | 372 | -777 | -1.263 | 1.410 | -210 |
| Net financials | -13 | -25 | -28 | -37 | -49 | -76 | -4 | -20 | -15 | -51 | -11 | -21 |
| Profit before tax | -238 | -129 | -188 | -410 | -1.075 | -1.510 | -935 | 352 | -792 | -1.314 | 1.398 | -232 |
| Tax | 114 | 62 | -44 | -85 | -236 | -331 | -205 | 79 | -171 | -0 | 25 | -49 |
| Net profit | -351 | -191 | -144 | -325 | -839 | -1.179 | -730 | 272 | -620 | -1.314 | 1.373 | -183 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 246 | 302 | 163 | 214 | 569 | 611 | 183 | 931 | 436 | 313 | 291 | 293 |
| Equity | -271 | -463 | -607 | -932 | -1.771 | -2.950 | -323 | -51 | -671 | -1.985 | -611 | -794 |
| Long-term debt | 383 | 563 | 650 | 1.001 | 2.085 | 3.107 | 87 | 0 | 0 | 0 | 94 | 94 |
| Short-term debt | 134 | 202 | 120 | 145 | 255 | 454 | 420 | 982 | 1.107 | 2.297 | 809 | 993 |
| Total debt | 518 | 765 | 770 | 1.146 | 2.340 | 3.560 | 506 | 982 | 1.107 | 2.297 | 902 | 1.087 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IPU, INDIVIDUEL PROGRAMUDVIKLING ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|