| Revenue | DKK -1,8M | +99% |
| EBITDA | DKK -1,8M | -99% |
| Net profit | DKK -19,2M | -974% |
| Total assets | DKK 22M | -48% |
| Equity | DKK 19,7M | -52% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554.885 | 651.503 | 823.753 | 969.251 | 962.053 | 0 | 0 | 0 | 1.292 | -908 | -1.807 |
| Staff expenses | -41.051 | -47.571 | -87.401 | -100.579 | -107.356 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12.801 | 13.204 | 11.378 | 14.364 | 17.159 | -33 | -33 | -3.221 | 44 | -908 | -1.807 |
| Depreciation & amort. | -2.269 | -2.876 | -3.728 | -4.773 | -5.584 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.532 | 10.328 | 7.649 | 9.590 | 11.576 | -33 | -33 | -3.221 | 44 | -908 | -1.807 |
| Net financials | -2.996 | -2.897 | -4.362 | -6.180 | -7.130 | -387 | -177 | -437 | -1.896 | -842 | -16.797 |
| Profit before tax | 7.536 | 7.431 | 3.287 | 3.411 | 4.445 | -420 | -210 | -3.658 | -1.852 | -1.750 | -18.604 |
| Tax | 1.821 | 1.723 | 777 | 799 | 1.020 | -58 | -44 | -0 | -662 | 39 | 605 |
| Net profit | 5.715 | 5.708 | 2.510 | 2.612 | 3.425 | -362 | -166 | -3.658 | -1.190 | -1.789 | -19.210 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 83.720 | 105.945 | 131.582 | 232.078 | 224.651 | 32.067 | 52.039 | 82.890 | 54.613 | 42.284 | 22.028 |
| Equity | 12.749 | 25.726 | 26.697 | 27.995 | 30.757 | 21.542 | 21.376 | 47.403 | 42.966 | 40.954 | 19.698 |
| Long-term debt | 11.813 | 17.185 | 27.205 | 22.832 | 15.087 | 8.973 | 12.774 | 12.959 | 6.364 | 0 | 0 |
| Short-term debt | 48.817 | 61.756 | 76.386 | 180.068 | 177.906 | 1.552 | 17.889 | 22.528 | 5.283 | 1.330 | 2.330 |
| Total debt | 60.630 | 78.941 | 103.591 | 202.900 | 192.993 | 10.525 | 30.663 | 35.487 | 11.647 | 1.330 | 2.330 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|