| Revenue | DKK -1,1M | +33% |
| EBITDA | DKK -1,7M | -18% |
| Net profit | DKK 5,2M | -72% |
| Total assets | DKK 277,7M | +0% |
| Equity | DKK 240,7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -922 | -545 | — | — | — | — | — | -168 | 0 | -549 | -620 | -433 | -822 | -1.096 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -106 | -591 | -655 | -643 |
| EBITDA | -922 | -545 | -470 | -713 | -1.071 | -609 | -898 | -168 | -870 | -549 | -726 | -1.024 | -1.477 | -1.738 |
| Depreciation & amort. | -295 | -317 | -196 | -276 | -179 | -134 | -219 | -223 | -195 | -97 | -0 | -0 | -0 | -0 |
| EBIT | -1.217 | -862 | -666 | -989 | -1.251 | -743 | -1.117 | -391 | -1.065 | -646 | -726 | -1.024 | -1.477 | -1.738 |
| Net financials | 35.333 | 38.860 | 15.398 | 10.423 | 11.151 | 22.219 | 26.345 | -16.133 | 13.227 | 43.797 | -398 | 9.045 | 26.347 | 8.093 |
| Profit before tax | 34.116 | 37.997 | 14.732 | 9.435 | 9.900 | 21.476 | 25.228 | -16.525 | 12.161 | 42.896 | -1.124 | 8.022 | 24.870 | 6.354 |
| Tax | 1.502 | 1.120 | 1.831 | 879 | 980 | 3.204 | 708 | 1.246 | 2.893 | 6.182 | -7.690 | 1.382 | 6.247 | 1.164 |
| Net profit | 32.614 | 36.878 | 12.901 | 8.556 | 8.920 | 18.272 | 24.519 | -17.770 | 9.268 | 36.713 | 6.567 | 6.639 | 18.623 | 5.190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 101.331 | 150.234 | 163.407 | 172.350 | 191.016 | 212.008 | 226.598 | 207.725 | 205.859 | 251.850 | 252.779 | 264.428 | 277.130 | 277.727 |
| Equity | 100.570 | 138.369 | 150.896 | 159.311 | 168.133 | 186.160 | 210.358 | 192.382 | 201.557 | 238.219 | 244.537 | 230.905 | 242.528 | 240.705 |
| Long-term debt | 0 | 0 | 1.757 | 65 | 0 | 2.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.532 |
| Short-term debt | 761 | 11.865 | 10.754 | 12.973 | 22.883 | 23.388 | 16.240 | 15.343 | 2.051 | 9.579 | 8.242 | 33.523 | 33.862 | 35.490 |
| Total debt | 761 | 11.865 | 12.511 | 13.039 | 22.883 | 25.848 | 16.240 | 15.343 | 4.303 | 13.626 | 8.242 | 33.523 | 34.601 | 37.022 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|