| Revenue | DKK 653K | +18% |
| EBITDA | DKK -63K | +78% |
| Net profit | DKK -76K | -198% |
| Total assets | DKK 582K | -10% |
| Equity | DKK -659K | -13% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.391 | -1.151 | 220 | 102 | 209 | 55 | 85 | -371 | 551 | 653 |
| Staff expenses | -410 | -0 | -0 | -38 | -168 | -183 | -75 | -250 | -840 | -716 |
| EBITDA | 639 | 146 | 220 | 63 | 42 | -128 | 10 | -621 | -288 | -63 |
| Depreciation & amort. | 575 | -0 | -7 | -7 | -7 | -0 | -0 | -0 | -17 | -38 |
| EBIT | 64 | 146 | 213 | 56 | 35 | -128 | 10 | -621 | -305 | -101 |
| Net financials | -19 | 0 | -7 | -7 | -10 | -4 | -16 | -19 | -17 | -0 |
| Profit before tax | 45 | 146 | 206 | 49 | 24 | -132 | -6 | -640 | -322 | -101 |
| Tax | -0 | -0 | 46 | 12 | 2 | -0 | -0 | -0 | -399 | -26 |
| Net profit | 45 | 146 | 160 | 37 | 22 | -132 | -6 | -640 | 77 | -76 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 566 | 686 | 892 | 815 | 832 | 793 | 792 | 278 | 647 | 582 |
| Equity | 95 | -51 | 280 | 315 | 227 | -18 | -24 | -580 | -583 | -659 |
| Long-term debt | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 |
| Short-term debt | 472 | 747 | 612 | 500 | 605 | 811 | 816 | 733 | 1.230 | 1.228 |
| Total debt | 472 | 737 | 612 | 500 | 605 | 811 | 816 | 733 | 1.230 | 1.241 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
Forme.dk ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 25.0% | 25.0% | 2020 | |
Sommerlyst-Korsør.dk ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|