| Revenue | DKK -304K | -139% |
| EBITDA | DKK -649K | +24% |
| Net profit | DKK 8,4M | -3% |
| Total assets | DKK 120,7M | +3% |
| Equity | DKK 116,9M | +3% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -90 | 461 | 716 | 718 | 317 | 96 | 428 | 299 | 434 | 781 | -304 |
| Staff expenses | -0 | -97 | -786 | -1.004 | -1.242 | -1.376 | -1.359 | -1.259 | -1.228 | -1.575 | -0 | -257 |
| EBITDA | -30 | -186 | -325 | -288 | -525 | -1.059 | -1.263 | -835 | -990 | -1.166 | -851 | -649 |
| Depreciation & amort. | -0 | -127 | -510 | -429 | -554 | -639 | -383 | -507 | -501 | -463 | -273 | -0 |
| EBIT | -30 | -314 | -836 | -717 | -1.079 | -1.697 | -1.646 | -1.342 | -1.490 | -1.629 | -1.124 | -649 |
| Net financials | 15.583 | 33.002 | 5.969 | 7.423 | 5.380 | -8.981 | 18.194 | -3.211 | 17.422 | -31.846 | 11.216 | 10.358 |
| Profit before tax | 15.553 | 32.688 | 5.133 | 6.706 | 4.301 | -10.679 | 16.548 | -4.549 | 15.932 | -33.475 | 10.092 | 9.709 |
| Tax | 3.890 | 8.032 | 153 | 189 | 302 | -262 | 153 | 3 | -26 | -112 | 1.407 | 1.295 |
| Net profit | 11.663 | 24.656 | 4.980 | 6.518 | 3.999 | -10.417 | 16.381 | -4.556 | 15.958 | -33.363 | 8.685 | 8.415 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 101.257 | 130.826 | 130.477 | 136.166 | 136.180 | 123.508 | 143.192 | 137.675 | 155.835 | 121.283 | 116.913 | 120.750 |
| Equity | 95.753 | 120.409 | 125.289 | 131.707 | 132.706 | 122.289 | 136.676 | 130.120 | 145.179 | 109.815 | 114.001 | 116.915 |
| Long-term debt | 0 | 738 | 738 | 806 | 806 | 806 | 86 | 192 | 162 | 0 | 0 | 0 |
| Short-term debt | 5.504 | 9.663 | 4.434 | 3.653 | 2.668 | 412 | 6.430 | 7.363 | 10.494 | 10.474 | 2.913 | 3.834 |
| Total debt | 5.504 | 10.401 | 5.172 | 4.459 | 3.474 | 1.219 | 6.516 | 7.555 | 10.657 | 10.474 | 2.913 | 3.834 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Linnea Tiensuu | Board of Directors | 0 companies |