| Revenue | DKK -73K | -22% |
| EBITDA | DKK -85K | +88% |
| Net profit | DKK -43K | +96% |
| Total assets | DKK 4M | -20% |
| Equity | DKK 3M | -1% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -120 | -362 | -156 | -204 | -204 | -191 | 2 | -177 | 127 | -93 | -73 |
| Staff expenses | -0 | -243 | -643 | -846 | -1.130 | -1.150 | -1.365 | -2.228 | -1.608 | -1.721 | -624 | -12 |
| EBITDA | -10 | -363 | -1.005 | -1.002 | -1.334 | -1.354 | -1.556 | -2.226 | -1.785 | -1.594 | -718 | -85 |
| Depreciation & amort. | -0 | -4 | -11 | -17 | -98 | -173 | -173 | -170 | -169 | -56 | -6 | -0 |
| EBIT | -10 | -367 | -1.016 | -1.019 | -1.432 | -1.527 | -1.729 | -2.396 | -1.954 | -1.650 | -724 | -85 |
| Net financials | 336 | 246 | -283 | 910 | 1.876 | -157 | 2.697 | -204 | 1.218 | -1.603 | -330 | 41 |
| Profit before tax | 326 | -120 | -1.299 | -109 | 444 | -1.684 | 968 | -2.601 | -736 | -3.254 | -1.054 | -43 |
| Tax | -2 | -83 | -441 | -0 | 141 | 51 | -195 | 204 | 0 | -0 | -0 | -0 |
| Net profit | 328 | -38 | -859 | -109 | 303 | -1.735 | 1.163 | -2.804 | -737 | -3.254 | -1.054 | -43 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.359 | 49.165 | 42.160 | 31.431 | 24.717 | 15.811 | 12.768 | 9.231 | 8.023 | 4.398 | 5.003 | 4.007 |
| Equity | 53.303 | 48.766 | 41.907 | 31.298 | 24.401 | 15.666 | 12.330 | 8.525 | 7.589 | 4.085 | 3.031 | 2.988 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 79 | 3 | 0 | 0 | 0 |
| Short-term debt | 56 | 399 | 253 | 133 | 315 | 145 | 391 | 627 | 431 | 313 | 1.971 | 1.019 |
| Total debt | 56 | 399 | 253 | 133 | 315 | 145 | 438 | 706 | 434 | 313 | 1.971 | 1.019 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|