| Revenue | DKK 12K | -106% |
| EBITDA | DKK -231K | +49% |
| Net profit | DKK -908K | -234% |
| Total assets | DKK 18,8M | -4% |
| Equity | DKK 8,7M | -11% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -222 | -110 | -82 | -523 | -234 | 263 | -140 | -144 | -39 | -189 | -186 | 12 |
| Staff expenses | -446 | -413 | -405 | -271 | -276 | -291 | -421 | -504 | -335 | -345 | -268 | -223 |
| EBITDA | -668 | -523 | -486 | -3.595 | -549 | -28 | -561 | -647 | -527 | -534 | -454 | -231 |
| Depreciation & amort. | -196 | -44 | -32 | -36 | -37 | -40 | -37 | -37 | -31 | -7 | -34 | -78 |
| EBIT | -864 | -567 | -518 | -3.630 | -586 | -69 | -599 | -684 | -558 | -540 | -488 | -309 |
| Net financials | 2.919 | 1.316 | 294 | 585 | 2.006 | -1.657 | 1.043 | 1.668 | -459 | -5.109 | 1.372 | -596 |
| Profit before tax | 2.055 | 749 | -224 | -3.070 | 1.419 | -1.726 | 445 | 984 | -1.017 | -5.650 | 884 | -906 |
| Tax | 737 | 372 | 69 | 211 | 377 | 165 | -0 | -275 | 1 | -1.279 | 208 | 3 |
| Net profit | 1.318 | 377 | -293 | -3.280 | 1.042 | -1.891 | 445 | 1.258 | -1.018 | -4.371 | 676 | -908 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.807 | 26.481 | 27.448 | 26.452 | 24.507 | 21.749 | 20.866 | 22.829 | 21.104 | 16.237 | 19.552 | 18.759 |
| Equity | 22.646 | 21.523 | 20.230 | 15.950 | 16.192 | 13.601 | 13.196 | 14.454 | 13.436 | 9.065 | 9.741 | 8.711 |
| Long-term debt | 0 | 0 | 0 | 0 | -125 | 0 | 0 | 0 | 729 | 0 | 1.781 | 1.834 |
| Short-term debt | 21.161 | 4.957 | 7.217 | 7.702 | 7.718 | 7.804 | 7.670 | 8.375 | 6.939 | 7.172 | 8.030 | 8.213 |
| Total debt | 21.161 | 4.957 | 7.217 | 7.702 | 7.718 | 7.804 | 7.670 | 8.375 | 7.668 | 7.172 | 9.811 | 10.048 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|