| Revenue | DKK -166K | -15% |
| EBITDA | DKK -796K | +4% |
| Net profit | DKK -1,9M | -259% |
| Total assets | DKK 27,4M | -6% |
| Equity | DKK 26,6M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -324 | -250 | -251 | -158 | -152 | -263 | -243 | -268 | -198 | -91 | -215 | -195 | -166 |
| Staff expenses | -772 | -618 | -319 | -417 | -412 | -417 | -416 | -403 | -444 | -456 | -462 | -636 | -630 |
| EBITDA | -1.097 | -868 | -570 | -575 | -564 | -489 | -716 | -1.159 | -639 | -546 | -677 | -831 | -796 |
| Depreciation & amort. | -0 | -0 | -0 | -73 | -73 | 95 | -0 | -0 | -62 | -85 | -111 | -111 | -111 |
| EBIT | -1.097 | -868 | -570 | -647 | -636 | -584 | -716 | -1.159 | -701 | -631 | -788 | -942 | -907 |
| Net financials | 2.487 | 12.888 | 1.822 | 2.687 | 1.437 | 3.202 | 314 | 1.707 | 2.204 | 2.599 | -1.511 | 2.141 | -955 |
| Profit before tax | 1.390 | 12.021 | 1.252 | 2.040 | 801 | 2.617 | -402 | 548 | 1.503 | 1.968 | -2.299 | 1.199 | -1.862 |
| Tax | 11 | 7 | 666 | -193 | 29 | 177 | 35 | 10 | 9 | 10 | 22 | 20 | 10 |
| Net profit | 1.379 | 12.014 | 587 | 2.233 | 772 | 2.440 | -437 | 538 | 1.495 | 1.957 | -2.321 | 1.179 | -1.873 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.270 | 35.860 | 34.043 | 33.777 | 33.515 | 31.324 | 28.287 | 29.908 | 29.746 | 31.386 | 29.132 | 29.044 | 27.419 |
| Equity | 17.254 | 29.171 | 28.659 | 30.492 | 30.265 | 30.705 | 28.157 | 28.495 | 29.612 | 31.070 | 28.249 | 28.928 | 26.555 |
| Long-term debt | 5.013 | 4.940 | 5.024 | 2.760 | 2.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.003 | 1.749 | 361 | 524 | 481 | 619 | 130 | 1.413 | 133 | 317 | 883 | 116 | 864 |
| Total debt | 6.017 | 6.689 | 5.384 | 3.285 | 3.250 | 619 | 130 | 1.413 | 133 | 317 | 883 | 116 | 864 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2009 | |
| Individual | 15.0% | 15.0% | 2009 |
| Person | Role here | Other companies |
|---|