| Revenue | DKK 280K | -65% |
| EBITDA | DKK 59K | +131% |
| Net profit | DKK -170K | +71% |
| Total assets | DKK 1,2M | -51% |
| Equity | DKK -377K | -82% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.700 | 5.101 | 8.700 | 9.235 | 7.301 | 7.053 | 3.181 | 3.044 | 1.380 | 662 | 796 | 280 |
| Staff expenses | -2.605 | -5.704 | -8.090 | -9.021 | -6.165 | -6.539 | -3.268 | -1.745 | -1.441 | -1.267 | -982 | -222 |
| EBITDA | 1.095 | -603 | 610 | 214 | 1.136 | 513 | -87 | 1.299 | -61 | -606 | -186 | 59 |
| Depreciation & amort. | -42 | -119 | -216 | -198 | -190 | -181 | -139 | -304 | -521 | -0 | -383 | -21 |
| EBIT | 1.053 | -722 | 394 | 15 | 946 | 332 | -226 | 995 | -582 | -606 | -569 | 37 |
| Net financials | -0 | -52 | -29 | -62 | -47 | -45 | -16 | -37 | -23 | -41 | -9 | -229 |
| Profit before tax | 1.053 | -773 | 365 | -46 | 900 | 288 | -242 | 958 | -605 | -647 | -578 | -191 |
| Tax | 273 | -0 | 86 | -0 | 98 | 63 | -0 | 158 | -0 | -0 | -0 | -21 |
| Net profit | 779 | -773 | 279 | -46 | 802 | 224 | -242 | 800 | -605 | -647 | -578 | -170 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.532 | 1.149 | 1.886 | 2.464 | 2.793 | 2.501 | 2.167 | 3.625 | 2.905 | 2.380 | 2.476 | 1.205 |
| Equity | 859 | 86 | 86 | 40 | 842 | 1.066 | 824 | 1.624 | 1.018 | 372 | -206 | -377 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121 | 0 | 0 | 0 |
| Short-term debt | 672 | 1.063 | 1.932 | 2.425 | 1.951 | 1.436 | 1.343 | 2.001 | 1.765 | 2.008 | 2.682 | 1.577 |
| Total debt | 672 | 1.063 | 1.932 | 2.425 | 1.951 | 1.436 | 1.343 | 2.001 | 1.886 | 2.008 | 2.682 | 1.577 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|