| Revenue | DKK 2,2M | -23% |
| EBITDA | DKK -253K | -135% |
| Net profit | DKK -252K | -151% |
| Total assets | DKK 2,2M | -21% |
| Equity | DKK 1,6M | -13% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 784 | 2.137 | 2.977 | 3.722 | 4.560 | 5.155 | 4.144 | 4.169 | 2.833 | 2.922 | 2.241 |
| Staff expenses | -1.078 | -2.233 | -2.863 | -3.207 | -3.339 | -3.830 | -3.945 | -3.935 | -3.366 | -2.210 | -2.494 |
| EBITDA | -294 | -96 | 114 | 515 | 1.222 | 1.325 | 199 | 234 | -533 | 712 | -253 |
| Depreciation & amort. | -11 | -107 | -126 | -126 | -182 | -180 | -119 | -161 | -149 | -68 | -68 |
| EBIT | -305 | -204 | -12 | 390 | 1.040 | 1.145 | 80 | 74 | -682 | 644 | -320 |
| Net financials | -27 | -75 | -59 | -38 | -26 | -17 | -19 | -21 | -13 | -4 | 1 |
| Profit before tax | -332 | -279 | -70 | 352 | 1.013 | 1.128 | 62 | 52 | -695 | 640 | -319 |
| Tax | -86 | -85 | -37 | 87 | 216 | 322 | 18 | 17 | -152 | 145 | -67 |
| Net profit | -246 | -193 | -33 | 265 | 798 | 806 | 43 | 35 | -543 | 496 | -252 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 731 | 1.615 | 1.505 | 1.514 | 2.339 | 4.047 | 3.005 | 2.293 | 1.611 | 2.784 | 2.189 |
| Equity | -196 | 10 | -22 | 243 | 1.041 | 1.847 | 1.890 | 1.926 | 1.383 | 1.879 | 1.627 |
| Long-term debt | 106 | 76 | 44 | 10 | 158 | 344 | 339 | 0 | 0 | 0 | 0 |
| Short-term debt | 821 | 1.528 | 1.483 | 1.260 | 1.139 | 1.822 | 745 | 349 | 228 | 894 | 562 |
| Total debt | 927 | 1.604 | 1.527 | 1.271 | 1.298 | 2.166 | 1.084 | 349 | 228 | 894 | 562 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|