| Revenue | DKK 1,7M | +3% |
| EBITDA | DKK 375K | -20% |
| Net profit | DKK 304K | -20% |
| Total assets | DKK 303K | -23% |
| Equity | DKK -799K | +28% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 302 | 363 | 723 | 987 | 653 | 1.306 | 1.436 | 1.620 | 1.670 |
| Staff expenses | -717 | -626 | -714 | -882 | -543 | -780 | -1.038 | -1.148 | -1.295 |
| EBITDA | -415 | -263 | 8 | 105 | 109 | 526 | 398 | 471 | 375 |
| Depreciation & amort. | -300 | -300 | -300 | -310 | -310 | -37 | -37 | -37 | -37 |
| EBIT | -715 | -563 | -292 | -205 | -200 | 489 | 361 | 434 | 338 |
| Net financials | -89 | -68 | -61 | -42 | -64 | -49 | -37 | -53 | -34 |
| Profit before tax | -804 | -630 | -352 | -246 | -264 | 440 | 323 | 381 | 304 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -804 | -630 | -352 | -246 | -264 | 440 | 323 | 381 | 304 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.303 | 1.005 | 714 | 562 | 178 | 360 | 362 | 392 | 303 |
| Equity | -754 | -1.385 | -1.737 | -1.983 | -2.247 | -1.807 | -1.484 | -1.103 | -799 |
| Long-term debt | 1.509 | 1.705 | 904 | 1.885 | 1.767 | 1.497 | 1.253 | 911 | 704 |
| Short-term debt | 548 | 685 | 1.547 | 660 | 658 | 670 | 592 | 584 | 397 |
| Total debt | 2.058 | 2.389 | 2.451 | 2.545 | 2.425 | 2.167 | 1.845 | 1.495 | 1.101 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|