| Revenue | DKK 1,2M | +21% |
| EBITDA | DKK 99K | -58% |
| Net profit | DKK -1K | -101% |
| Total assets | DKK 895K | +19% |
| Equity | DKK 458K | +0% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534 | 843 | 23 | 416 | 14 | 306 | 219 | 968 | 1.033 | 1.249 |
| Staff expenses | -91 | -719 | -192 | -463 | -267 | -185 | -209 | -671 | -541 | -917 |
| EBITDA | 149 | 123 | -169 | -47 | -253 | 121 | 11 | 297 | 233 | 99 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -13 | -88 |
| EBIT | 149 | 123 | -169 | -47 | -253 | 121 | 11 | 290 | 220 | 11 |
| Net financials | 0 | -4 | 3 | -11 | -17 | 1.826 | -0 | -1.837 | 2 | 0 |
| Profit before tax | 149 | 119 | -166 | -58 | -270 | 1.947 | 10 | -1.547 | 222 | 11 |
| Tax | 35 | 32 | -0 | -0 | -0 | -0 | -0 | -3 | 25 | 5 |
| Net profit | 114 | 87 | -166 | -58 | -270 | 1.947 | 10 | -1.544 | 188 | -1 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 488 | 385 | 322 | 304 | 200 | 2.878 | 2.936 | 727 | 753 | 895 |
| Equity | 164 | 151 | -115 | -173 | -329 | 1.619 | 1.629 | 85 | 460 | 458 |
| Long-term debt | 35 | 32 | 250 | 421 | 497 | 900 | 900 | 62 | 30 | 33 |
| Short-term debt | 288 | 201 | 187 | 56 | 31 | 359 | 407 | 579 | 262 | 394 |
| Total debt | 323 | 233 | 437 | 477 | 528 | 1.259 | 1.307 | 641 | 292 | 427 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|