| Revenue | DKK -330K | +64% |
| EBITDA | DKK -371K | +25% |
| Net profit | DKK -345K | +30% |
| Total assets | DKK 293K | -63% |
| Equity | DKK -1,7M | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.123 | 615 | 476 | 563 | 441 | 305 | 253 | 339 | 31 | 109 | -200 | -330 |
| Staff expenses | -1.105 | -673 | -681 | -509 | -444 | -408 | -410 | -367 | -312 | -238 | -293 | -41 |
| EBITDA | 19 | -58 | -206 | 54 | -2 | -103 | -157 | -28 | -280 | -128 | -493 | -371 |
| Depreciation & amort. | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 |
| EBIT | 16 | -58 | -206 | 54 | -2 | -103 | -157 | -28 | -280 | -130 | -493 | -371 |
| Net financials | -67 | -62 | -36 | -34 | -26 | 76 | 25 | 19 | 18 | 32 | 1 | 26 |
| Profit before tax | -51 | -121 | -242 | 20 | -28 | -28 | -132 | -9 | -262 | -98 | -492 | -345 |
| Tax | -13 | 5 | 163 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -38 | -125 | -405 | 20 | -28 | -28 | -132 | -9 | -262 | -98 | -492 | -345 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.570 | 1.488 | 1.156 | 1.179 | 1.220 | 1.149 | 1.150 | 1.266 | 973 | 1.126 | 801 | 293 |
| Equity | 251 | 126 | -279 | -259 | -287 | -315 | -447 | -456 | -719 | -817 | -1.309 | -1.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.394 | 1.406 | 1.557 | 1.759 | 1.951 | 1.930 |
| Short-term debt | 1.319 | 1.362 | 1.436 | 1.438 | 1.507 | 1.464 | 202 | 316 | 134 | 184 | 159 | 18 |
| Total debt | 1.319 | 1.362 | 1.436 | 1.438 | 1.507 | 1.464 | 1.597 | 1.723 | 1.692 | 1.943 | 2.110 | 1.947 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|