| Revenue | DKK 341K | +18% |
| EBITDA | DKK 9K | +166% |
| Net profit | DKK 144K | +1000% |
| Total assets | DKK 191K | +2463% |
| Equity | DKK 70K | +163% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 853 | 1.280 | 1.269 | 1.549 | 2.226 | 4.959 | 456 | 640 | 789 | -90 | 289 | 341 |
| Staff expenses | -820 | -623 | -874 | -824 | -1.039 | -1.866 | -1.356 | -754 | -4 | -0 | -303 | -332 |
| EBITDA | 33 | 656 | 395 | 725 | 1.186 | 3.009 | -1.302 | -161 | 758 | -90 | -14 | 9 |
| Depreciation & amort. | -223 | -223 | -343 | -199 | -571 | -1.110 | -19 | -19 | -18 | -0 | -0 | -0 |
| EBIT | -189 | 433 | 51 | 526 | 615 | 1.898 | -1.321 | -180 | 740 | -90 | -14 | 9 |
| Net financials | 5 | -18 | -48 | -175 | -843 | -1.159 | -104 | -12 | -251 | -1 | -2 | -4 |
| Profit before tax | -184 | 415 | 3 | 351 | -228 | 740 | -1.425 | -192 | 489 | -90 | -16 | 6 |
| Tax | -48 | 109 | -3 | 80 | -43 | 203 | -41 | -0 | -0 | -0 | -0 | -139 |
| Net profit | -136 | 307 | 6 | 271 | -185 | 537 | -1.384 | -192 | 489 | -90 | -16 | 144 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 859 | 1.086 | 1.420 | 3.902 | 9.075 | 3.241 | 1.227 | 470 | 158 | 6 | 7 | 191 |
| Equity | 368 | 674 | 581 | 852 | 544 | 1.081 | -303 | -495 | -6 | -96 | -112 | 70 |
| Long-term debt | 0 | 0 | 261 | 1.897 | 6.107 | 0 | 32 | 68 | 68 | 0 | 0 | 0 |
| Short-term debt | 389 | 341 | 572 | 1.149 | 2.424 | 2.119 | 1.498 | 897 | 96 | 102 | 120 | 121 |
| Total debt | 389 | 341 | 833 | 3.046 | 8.531 | 2.119 | 1.530 | 965 | 164 | 102 | 120 | 121 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|