| Revenue | DKK 670K | +16% |
| EBITDA | DKK -126K | +36% |
| Net profit | DKK -659K | +24% |
| Total assets | DKK 6,2M | -10% |
| Equity | DKK -2,7M | -33% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.240 | 7.375 | 6.538 | 975 | 779 | 750 | 654 | 887 | 1.493 | 579 | 670 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.364 | 1.068 | 830 | 942 | 779 | 750 | 360 | -1.776 | 1.187 | -197 | -126 |
| Depreciation & amort. | -692 | -508 | -429 | -559 | -506 | -6.131 | -800 | -756 | -536 | -514 | -506 |
| EBIT | 673 | 560 | 401 | 382 | 273 | -5.381 | -440 | -2.532 | 651 | -711 | -632 |
| Net financials | -562 | -517 | -415 | -490 | -426 | -417 | -353 | -430 | -326 | -165 | 23 |
| Profit before tax | 110 | 43 | -14 | -108 | -153 | -5.797 | -793 | -2.963 | 325 | -877 | -610 |
| Tax | -0 | -0 | -0 | -0 | -801 | -1.248 | -95 | 212 | 85 | -7 | 49 |
| Net profit | 104 | 34 | 76 | -108 | 648 | -4.550 | -698 | -3.174 | 240 | -870 | -659 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.038 | 19.899 | 17.848 | 19.294 | 17.193 | 11.699 | 10.656 | 7.508 | 6.816 | 6.838 | 6.174 |
| Equity | 8.331 | 8.394 | 8.090 | 8.162 | 7.042 | 2.492 | 1.795 | -1.380 | -1.139 | -2.009 | -2.668 |
| Long-term debt | 7.385 | 6.683 | 4.697 | 6.600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 839 | 1.464 | 1.758 | 1.124 | 7.650 | 7.952 | 7.702 | 7.713 | 6.695 | 7.594 | 7.576 |
| Total debt | 8.223 | 8.147 | 6.455 | 7.725 | 7.650 | 7.952 | 7.702 | 7.713 | 6.695 | 7.594 | 7.576 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|