| Revenue | DKK 520K | -165% |
| EBITDA | DKK -5,8M | -22% |
| Net profit | DKK 17,6M | -55% |
| Total assets | DKK 247,9M | +6% |
| Equity | DKK 246M | +8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -167 | 672 | 120 | 262 | 197 | 185 | -223 | 64 | -365 | -112 | -338 | -529 | -804 | 520 |
| Staff expenses | -65 | -194 | -454 | -928 | -1.058 | -1.000 | -1.047 | -935 | -1.102 | -1.345 | -1.398 | -1.378 | -1.484 | -1.659 |
| EBITDA | -351 | 478 | -84 | -466 | -861 | -816 | -1.270 | -1.072 | -1.467 | -1.457 | -3.736 | -1.907 | -4.788 | -5.845 |
| Depreciation & amort. | -0 | -0 | -4 | -20 | -22 | -62 | -68 | -67 | -51 | -49 | -15 | -59 | -102 | -102 |
| EBIT | -351 | 478 | -88 | -486 | -883 | -878 | -1.337 | -1.139 | -1.518 | -1.506 | -3.751 | -1.966 | -4.890 | -5.947 |
| Net financials | -13.298 | 3.541 | 25.228 | 14.250 | 10.651 | 31.686 | 19.663 | 10.637 | 11.255 | 19.042 | 20.070 | 5.213 | 41.874 | 18.985 |
| Profit before tax | -5.467 | 4.019 | 24.890 | 13.565 | 9.766 | 30.807 | 18.322 | 9.439 | 9.607 | 17.536 | 16.320 | 3.241 | 36.985 | 13.038 |
| Tax | -334 | -389 | 2.235 | 150 | -135 | -92 | -297 | 458 | -368 | -706 | -61 | -545 | -1.677 | -4.517 |
| Net profit | -5.133 | 4.407 | 22.655 | 13.414 | 9.901 | 30.899 | 18.619 | 8.980 | 9.976 | 18.242 | 16.381 | 3.786 | 38.662 | 17.555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 78.304 | 81.776 | 95.376 | 106.216 | 106.320 | 127.442 | 146.028 | 153.334 | 162.551 | 179.983 | 191.925 | 195.109 | 234.146 | 247.907 |
| Equity | 38.938 | 44.516 | 67.171 | 81.569 | 90.285 | 121.081 | 139.594 | 147.466 | 157.331 | 174.460 | 187.227 | 190.013 | 228.552 | 245.972 |
| Long-term debt | -6.500 | 6.500 | 24.103 | 21.641 | 13.124 | 5.234 | 4.901 | 4.568 | 4.231 | 3.898 | 3.613 | 3.352 | 3.086 | 0 |
| Short-term debt | -31.231 | 29.947 | 2.319 | 2.308 | 2.334 | 675 | 1.273 | 554 | 648 | 1.626 | 1.085 | 1.080 | 2.507 | 1.935 |
| Total debt | -37.731 | 36.447 | 26.422 | 23.950 | 15.458 | 5.910 | 6.174 | 5.122 | 4.879 | 5.523 | 4.698 | 4.432 | 5.593 | 1.935 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|