| Revenue | DKK 539K | +56% |
| EBITDA | DKK -343K | +8% |
| Net profit | DKK -523K | +12% |
| Total assets | DKK 1,4M | -22% |
| Equity | DKK -2,8M | -23% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 686 | 126 | 455 | 214 | 80 | 752 | 675 | 641 | 345 | 539 |
| Staff expenses | -531 | -878 | -837 | -685 | -237 | -828 | -703 | -746 | -679 | -718 | -882 |
| EBITDA | 133 | -192 | -712 | -230 | -24 | 535 | 49 | -71 | -39 | -373 | -343 |
| Depreciation & amort. | -36 | -54 | -76 | -76 | -34 | -0 | -4 | -22 | -25 | -26 | -26 |
| EBIT | 97 | -246 | -788 | -306 | -57 | 535 | 45 | -93 | -64 | -399 | -369 |
| Net financials | -40 | -1 | -66 | -30 | -35 | -67 | -37 | -100 | -380 | -196 | -151 |
| Profit before tax | 57 | -245 | -854 | -336 | -92 | 468 | 8 | -193 | -444 | -595 | -520 |
| Tax | 14 | -98 | -187 | -72 | -20 | 108 | 1 | 171 | 1 | -1 | 2 |
| Net profit | 43 | -147 | -667 | -265 | -73 | 359 | 6 | -364 | -445 | -594 | -523 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.660 | 2.527 | 2.256 | 1.936 | 1.990 | 1.236 | 1.371 | 2.382 | 2.226 | 1.802 | 1.411 |
| Equity | 93 | -265 | -932 | -1.197 | -1.270 | -910 | -904 | -1.268 | -1.713 | -2.307 | -2.830 |
| Long-term debt | 2.370 | 2.043 | 885 | 791 | 677 | 207 | 0 | 0 | 2.930 | 3.080 | 3.203 |
| Short-term debt | 191 | 750 | 2.303 | 2.342 | 2.583 | 1.939 | 2.275 | 3.650 | 1.008 | 1.030 | 1.038 |
| Total debt | 2.561 | 2.792 | 3.188 | 3.133 | 3.260 | 2.146 | 2.275 | 3.650 | 3.939 | 4.109 | 4.240 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|