| Revenue | DKK 4,1M | -25% |
| EBITDA | DKK 495K | -69% |
| Net profit | DKK -5,3M | -270% |
| Total assets | DKK 54,9M | -10% |
| Equity | DKK 18,9M | -26% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.924 | 2.551 | 1.776 | 1.666 | 2.652 | 3.503 | 4.930 | 5.480 | 4.132 |
| Staff expenses | -1.199 | -1.489 | -1.320 | -976 | -1.775 | -2.701 | -3.713 | -3.692 | -3.570 |
| EBITDA | 430 | 440 | 456 | 690 | 877 | 802 | 1.217 | 1.621 | 495 |
| Depreciation & amort. | -32 | -47 | -17 | -56 | -108 | -247 | -608 | -1.134 | -1.100 |
| EBIT | 397 | 393 | 439 | 633 | 769 | 556 | 609 | 487 | -605 |
| Net financials | -0 | -1 | -11 | -10 | -23 | -11 | 5.426 | 2.589 | -5.048 |
| Profit before tax | 397 | 392 | 427 | 624 | 746 | 545 | 6.034 | 3.076 | -5.653 |
| Tax | 89 | 88 | 101 | 146 | 164 | 341 | -134 | -28 | -384 |
| Net profit | 308 | 304 | 326 | 477 | 582 | 204 | 6.169 | 3.105 | -5.268 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 776 | 1.117 | 2.109 | 3.648 | 5.405 | 6.719 | 20.037 | 60.977 | 54.905 |
| Equity | 352 | 656 | 982 | 1.459 | 2.041 | 2.244 | 10.572 | 25.679 | 18.913 |
| Long-term debt | 89 | 0 | 500 | 500 | 1.510 | 1.486 | 2.206 | 4.160 | 9.635 |
| Short-term debt | 335 | 462 | 620 | 1.685 | 1.732 | 2.662 | 6.909 | 30.815 | 25.784 |
| Total debt | 424 | 462 | 1.120 | 2.185 | 3.242 | 4.148 | 9.115 | 34.975 | 35.419 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|