| Revenue | DKK 2M | +9% |
| EBITDA | DKK 25K | +122% |
| Net profit | DKK -105K | +35% |
| Total assets | DKK 1,3M | +4% |
| Equity | DKK -5,3M | -2% |
| Employees | 9 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.227 | 1.709 | 2.037 | 1.433 | 3.041 | 1.094 | 1.819 | 1.991 |
| Staff expenses | -1.991 | -2.912 | -2.731 | -2.156 | -2.863 | -2.167 | -1.936 | -1.966 |
| EBITDA | -764 | -1.202 | -694 | -723 | 178 | -1.073 | -116 | 25 |
| Depreciation & amort. | -67 | -262 | -296 | -291 | -61 | -55 | -10 | -15 |
| EBIT | -832 | -1.464 | -989 | -1.014 | 117 | -1.128 | -127 | 10 |
| Net financials | -41 | -32 | -8 | -19 | -146 | -54 | -117 | -172 |
| Profit before tax | -872 | -1.496 | -997 | -1.033 | -29 | -1.182 | -244 | -162 |
| Tax | -188 | -7 | -0 | -0 | -0 | -259 | -81 | -57 |
| Net profit | -684 | -1.490 | -997 | -1.033 | -29 | -922 | -163 | -105 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.849 | 1.716 | 1.331 | 1.302 | 1.188 | 878 | 1.292 | 1.345 |
| Equity | -534 | -2.023 | -3.021 | -4.054 | -4.083 | -5.005 | -5.168 | -5.273 |
| Long-term debt | 247 | 171 | 198 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.135 | 3.569 | 4.154 | 5.356 | 5.271 | 5.883 | 6.459 | 6.618 |
| Total debt | 2.383 | 3.739 | 4.352 | 5.356 | 5.271 | 5.883 | 6.459 | 6.618 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|