| Revenue | DKK 3,5M | +1% |
| EBITDA | DKK 187K | -13% |
| Net profit | DKK -50K | +34% |
| Total assets | DKK 754K | +7% |
| Equity | DKK -448K | -12% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.427 | 3.462 | 1.559 | 2.155 | 2.343 | 3.489 | 3.541 |
| Staff expenses | -1.311 | -3.200 | -1.460 | -1.600 | -2.488 | -3.274 | -3.354 |
| EBITDA | 116 | 263 | 99 | 556 | -145 | 215 | 187 |
| Depreciation & amort. | -151 | -242 | -272 | -267 | -296 | -247 | -189 |
| EBIT | -35 | 21 | -172 | 289 | -441 | -32 | -1 |
| Net financials | -53 | -0 | -5 | -12 | -40 | -31 | -34 |
| Profit before tax | -88 | 21 | -177 | 277 | -481 | -63 | -36 |
| Tax | -19 | 8 | -37 | 69 | -97 | 12 | 14 |
| Net profit | -69 | 13 | -140 | 208 | -384 | -75 | -50 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.688 | 1.578 | 1.118 | 982 | 809 | 703 | 754 |
| Equity | -19 | -6 | -146 | 61 | -323 | -398 | -448 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.707 | 1.585 | 1.265 | 900 | 1.132 | 1.101 | 1.202 |
| Total debt | 1.707 | 1.585 | 1.265 | 900 | 1.132 | 1.101 | 1.202 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2026 | |
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 10.0% | 10.0% | 2026 | |
| Individual | 15.0% | 15.0% | 2018 | |
| Individual | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|