| Revenue | DKK 297K | +169% |
| EBITDA | DKK -349K | +30% |
| Net profit | DKK -354K | +29% |
| Total assets | DKK 174K | -58% |
| Equity | DKK -1,8M | -24% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 379 | 661 | 952 | 896 | 728 | 936 | -137 | 110 | 297 |
| Staff expenses | -158 | -345 | -485 | -627 | -757 | -1.071 | -1.164 | -565 | -606 | -646 |
| EBITDA | 24 | 34 | 176 | 325 | 139 | -343 | -228 | -701 | -496 | -349 |
| Depreciation & amort. | -0 | -0 | -9 | -9 | -9 | -9 | -9 | -0 | -0 | -0 |
| EBIT | 24 | 34 | 167 | 315 | 129 | -352 | -237 | -701 | -496 | -349 |
| Net financials | -24 | -4 | -98 | -87 | -112 | -18 | -3 | -2 | -3 | -5 |
| Profit before tax | 0 | 30 | 68 | 228 | 17 | -370 | -240 | -704 | -499 | -354 |
| Tax | -0 | 7 | 16 | 62 | 17 | -75 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 23 | 52 | 166 | -1 | -295 | -240 | -704 | -499 | -354 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 640 | 593 | 1.902 | 2.314 | 2.246 | 1.895 | 1.239 | 812 | 417 | 174 |
| Equity | 50 | 73 | 125 | 291 | 291 | -4 | -244 | -947 | -1.446 | -1.800 |
| Long-term debt | 405 | 405 | 1.477 | 1.567 | 1.569 | 1.569 | 1.400 | 1.200 | 1.200 | 1.200 |
| Short-term debt | 185 | 115 | 300 | 456 | 387 | 330 | 83 | 559 | 663 | 774 |
| Total debt | 590 | 520 | 1.776 | 2.022 | 1.955 | 1.899 | 1.483 | 1.759 | 1.863 | 1.974 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|