| Revenue | DKK 1,3M | -9% |
| EBITDA | DKK 31K | +153% |
| Net profit | DKK -45K | +58% |
| Total assets | DKK 606K | -21% |
| Equity | DKK -21K | -192% |
| Employees | 7 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 249 | 722 | 1.104 | 911 | 1.350 | 1.551 | 1.628 | 1.699 | 1.485 | 1.346 |
| Staff expenses | -194 | -793 | -857 | -855 | -1.203 | -1.648 | -1.777 | -1.632 | -1.503 | -1.315 |
| EBITDA | 55 | -71 | 247 | 56 | 148 | -97 | -155 | 67 | -59 | 31 |
| Depreciation & amort. | -17 | -24 | -29 | -29 | -38 | -39 | -42 | -44 | -44 | -37 |
| EBIT | 39 | -95 | 218 | 27 | 110 | -136 | -197 | 23 | -103 | -6 |
| Net financials | -1 | -1 | -2 | -1 | -2 | -3 | -16 | -30 | -29 | -40 |
| Profit before tax | 38 | -96 | 216 | 26 | 108 | -139 | -213 | -7 | -132 | -46 |
| Tax | 10 | -21 | 44 | 9 | 28 | -26 | -46 | 3 | -25 | -1 |
| Net profit | 27 | -75 | 172 | 17 | 79 | -113 | -167 | -11 | -106 | -45 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 377 | 630 | 552 | 510 | 740 | 998 | 1.036 | 879 | 771 | 606 |
| Equity | 227 | 152 | 325 | 342 | 421 | 308 | 140 | 130 | 23 | -21 |
| Long-term debt | 196 | 156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -48 | 322 | 226 | 168 | 318 | 689 | 896 | 749 | 748 | 627 |
| Total debt | 148 | 477 | 226 | 168 | 318 | 689 | 896 | 749 | 748 | 627 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|