| Revenue | DKK -92K | -110% |
| EBITDA | DKK -1,3M | +32% |
| Net profit | DKK -2,1M | -10% |
| Total assets | DKK 1,2M | -66% |
| Equity | DKK 1M | -67% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 213 | 1.215 | 2.152 | 1.430 | 1.656 | 1.579 | 1.341 | 1.267 | 1.290 | 920 | -92 |
| Staff expenses | -0 | -1 | -1.008 | -1.332 | -1.844 | -1.490 | -1.481 | -1.486 | -2.476 | -2.029 | -1.576 | -1.276 |
| EBITDA | -6 | 212 | 207 | 820 | -414 | 166 | 98 | -87 | -1.239 | -739 | -1.955 | -1.329 |
| Depreciation & amort. | -0 | -0 | -31 | -35 | -41 | -38 | -32 | 29 | -108 | -97 | -119 | 19 |
| EBIT | -6 | 212 | 176 | 785 | -456 | 128 | 66 | -116 | -1.347 | -836 | -2.074 | -1.348 |
| Net financials | 0 | 5 | -10 | -34 | 6 | -47 | 306 | 318 | 8.306 | -136 | 128 | -795 |
| Profit before tax | -6 | 216 | 166 | 751 | -449 | 81 | 372 | 202 | 6.959 | -972 | -1.945 | -2.143 |
| Tax | -0 | 49 | 42 | 169 | -95 | 32 | 21 | -15 | 45 | -210 | -0 | -0 |
| Net profit | -6 | 168 | 124 | 582 | -354 | 49 | 350 | 217 | 6.914 | -762 | -1.945 | -2.143 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79 | 324 | 700 | 1.508 | 964 | 1.281 | 1.430 | 2.029 | 8.609 | 6.624 | 3.432 | 1.168 |
| Equity | 74 | 241 | 355 | 887 | 481 | 477 | 773 | 934 | 7.848 | 6.136 | 3.191 | 1.047 |
| Long-term debt | 0 | 0 | 24 | 0 | 0 | 0 | 11 | 178 | 234 | 75 | 27 | 0 |
| Short-term debt | 5 | 83 | 319 | 619 | 483 | 805 | 646 | 917 | 522 | 413 | 214 | 120 |
| Total debt | 5 | 83 | 343 | 619 | 483 | 805 | 657 | 1.095 | 756 | 488 | 241 | 120 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|