| Revenue | DKK 794K | +2% |
| EBITDA | DKK -62K | +50% |
| Net profit | DKK -103K | +30% |
| Total assets | DKK 450K | -18% |
| Equity | DKK 306 | -100% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 426 | 339 | 643 | 637 | 480 | 666 | 796 | 824 | 782 | 794 |
| Staff expenses | -297 | -288 | -447 | -644 | -592 | -602 | -748 | -763 | -907 | -856 |
| EBITDA | 128 | 52 | 196 | -6 | -112 | 64 | 48 | 60 | -125 | -62 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -9 | -9 | -8 | -21 | -46 | -46 |
| EBIT | 128 | 52 | 196 | -7 | -121 | 55 | 39 | 39 | -171 | -109 |
| Net financials | 0 | -1 | -1 | -2 | -4 | -8 | -2 | -26 | -15 | -18 |
| Profit before tax | 128 | 50 | 195 | -9 | -125 | 47 | 37 | 13 | -186 | -127 |
| Tax | 32 | 12 | 44 | 0 | -26 | 12 | 9 | 14 | -40 | -25 |
| Net profit | 96 | 39 | 150 | -9 | -99 | 35 | 28 | -1 | -146 | -103 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 244 | 529 | 461 | 344 | 506 | 579 | 605 | 549 | 450 |
| Equity | 97 | 136 | 286 | 277 | 178 | 213 | 241 | 249 | 103 | 0 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191 | 159 | 127 |
| Short-term debt | 129 | 108 | 243 | 184 | 166 | 294 | 338 | 165 | 287 | 322 |
| Total debt | 129 | 108 | 243 | 184 | 166 | 294 | 338 | 356 | 446 | 449 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|