| Revenue | DKK 4,5M | -17% |
| EBITDA | DKK 213K | -65% |
| Net profit | DKK 120K | -76% |
| Total assets | DKK 2,1M | +1% |
| Equity | DKK -271K | +31% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.137 | 6.047 | 5.185 | 6.164 | 6.120 | 6.163 | 4.864 | 4.257 | 4.039 | 4.465 | 5.476 | 4.523 |
| Staff expenses | -4.083 | -5.599 | -5.146 | -6.014 | -6.262 | -5.612 | -4.734 | -4.010 | -4.317 | -5.195 | -4.858 | -4.286 |
| EBITDA | 54 | 447 | 39 | 150 | -142 | 551 | 130 | 246 | -277 | -730 | 613 | 213 |
| Depreciation & amort. | -175 | -109 | -48 | -17 | -17 | -17 | -17 | -6 | -0 | -0 | -0 | -0 |
| EBIT | -121 | 339 | -9 | 133 | -160 | 534 | 113 | 241 | -277 | -730 | 613 | 213 |
| Net financials | -90 | -92 | -115 | -115 | -97 | -120 | -86 | -64 | -59 | -88 | -117 | -93 |
| Profit before tax | -211 | 247 | -124 | 18 | -257 | 414 | 27 | 177 | -336 | -818 | 495 | 120 |
| Tax | -0 | 15 | -9 | 2 | -2 | 49 | 27 | 45 | -22 | -0 | -0 | -1 |
| Net profit | -211 | 232 | -114 | 16 | -254 | 364 | 1 | 132 | -314 | -818 | 495 | 120 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.082 | 2.534 | 2.385 | 2.599 | 3.259 | 2.766 | 2.477 | 2.509 | 3.144 | 2.554 | 2.104 | 2.133 |
| Equity | -131 | 101 | -13 | 3 | -252 | 112 | 113 | 245 | -69 | -887 | -391 | -271 |
| Long-term debt | 120 | 96 | 96 | 87 | 86 | 57 | 61 | 92 | 93 | 94 | 94 | 97 |
| Short-term debt | 2.093 | 2.328 | 2.303 | 2.507 | 3.425 | 2.547 | 2.254 | 2.149 | 3.120 | 3.346 | 2.401 | 2.308 |
| Total debt | 2.213 | 2.424 | 2.399 | 2.594 | 3.511 | 2.604 | 2.315 | 2.242 | 3.213 | 3.440 | 2.495 | 2.404 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|