| Revenue | DKK 1M | +23% |
| EBITDA | DKK -352K | -72% |
| Net profit | DKK -404K | -85% |
| Total assets | DKK 1,5M | +62% |
| Equity | DKK -91K | -129% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | — | 14 | 219 | 1.060 | 1.022 | 1.802 | 953 | 1.985 | 844 | 1.039 |
| Staff expenses | -0 | -0 | -0 | -249 | -847 | -1.281 | -1.221 | -958 | -905 | -1.050 | -1.288 |
| EBITDA | -9 | -6 | 4 | -30 | 212 | -260 | 581 | -6 | 976 | -205 | -352 |
| Depreciation & amort. | -0 | -0 | -0 | -82 | -184 | -89 | -94 | -115 | -49 | -0 | -13 |
| EBIT | -9 | -6 | 4 | -112 | 29 | -348 | 487 | -121 | 927 | -205 | -365 |
| Net financials | -0 | -0 | -0 | -16 | -34 | -35 | -22 | -7 | -104 | -14 | -39 |
| Profit before tax | -10 | -7 | 4 | -128 | -5 | -384 | 465 | -128 | 823 | -219 | -404 |
| Tax | -0 | -0 | 1 | -28 | 5 | 23 | -5 | -24 | 177 | 0 | -0 |
| Net profit | -10 | -7 | 3 | -100 | -10 | -407 | 470 | -103 | 645 | -219 | -404 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45 | 39 | 95 | 1.026 | 1.011 | 910 | 1.240 | 959 | 1.544 | 923 | 1.492 |
| Equity | 40 | 34 | 37 | -63 | -74 | -481 | -10 | -114 | 532 | 313 | -91 |
| Long-term debt | 0 | 0 | 0 | 240 | 180 | 121 | 82 | 32 | 0 | 0 | 0 |
| Short-term debt | 5 | 5 | 58 | 849 | 904 | 1.270 | 1.168 | 1.041 | 1.012 | 611 | 1.584 |
| Total debt | 5 | 5 | 58 | 1.089 | 1.085 | 1.391 | 1.250 | 1.073 | 1.012 | 611 | 1.584 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|