| Revenue | DKK 241K | -9% |
| EBITDA | DKK -5K | -105% |
| Net profit | DKK -6K | -108% |
| Total assets | DKK 96K | -17% |
| Equity | DKK 48K | -11% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 367 | 232 | 144 | 229 | 161 | 208 | 211 | 215 | 233 | 264 | 241 |
| Staff expenses | -292 | -189 | -189 | -189 | -121 | -104 | -200 | -241 | -246 | -163 | -246 |
| EBITDA | 75 | 43 | -45 | 91 | 40 | 104 | 8 | -26 | -76 | 109 | -5 |
| Depreciation & amort. | 21 | -15 | -15 | 25 | -79 | -20 | -20 | -20 | -20 | -20 | -0 |
| EBIT | 53 | 28 | -60 | 66 | -39 | 84 | -11 | -45 | -96 | 90 | -5 |
| Net financials | -1 | -0 | -0 | -33 | -5 | -7 | -3 | -3 | -2 | -3 | -2 |
| Profit before tax | 52 | 28 | -60 | 33 | -44 | 78 | -14 | -48 | -98 | 87 | -7 |
| Tax | 14 | 7 | -12 | -2 | 1 | 17 | 3 | -16 | -21 | 19 | -1 |
| Net profit | 38 | 21 | -48 | 35 | -46 | 61 | -17 | -32 | -77 | 68 | -6 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 168 | 199 | 123 | 312 | 111 | 227 | 178 | 100 | 142 | 116 | 96 |
| Equity | 88 | 109 | 61 | 97 | 51 | 112 | 95 | 63 | -14 | 54 | 48 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 90 | 61 | 215 | 59 | 114 | 80 | 37 | 156 | 62 | 48 |
| Total debt | 80 | -90 | 61 | 215 | 59 | 114 | 80 | 37 | 156 | 62 | 48 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|