| Revenue | DKK -33K | -451% |
| EBITDA | DKK -153K | -17% |
| Net profit | DKK -92K | -101% |
| Total assets | DKK 90,3M | -4% |
| Equity | DKK 87,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | -132 | -182 | 19 | -121 | -11 | -14 | -45 | 27 | 43 | 1 | 1 | 9 | -33 |
| Staff expenses | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -105 | -72 | -62 | -0 | -140 | -120 |
| EBITDA | -102 | -192 | -242 | -41 | -181 | -71 | -74 | -105 | -78 | -30 | -62 | 1 | -131 | -153 |
| Depreciation & amort. | -21 | -21 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 |
| EBIT | -123 | -213 | -295 | -95 | -235 | -125 | -127 | -159 | -132 | -84 | -116 | -52 | -185 | -207 |
| Net financials | 3.125 | 2.171 | 5.800 | 3.497 | 4.235 | 5.127 | 3.418 | 4.672 | 3.348 | 12.035 | -3.194 | 5.969 | 8.510 | 462 |
| Profit before tax | 3.002 | 1.958 | 5.504 | 3.402 | 4.000 | 5.002 | 3.291 | 4.513 | 3.216 | 11.951 | -3.310 | 5.917 | 8.326 | 255 |
| Tax | 211 | 231 | 205 | 329 | 245 | 257 | 228 | 389 | 104 | 1.724 | -656 | 817 | 1.271 | 347 |
| Net profit | 2.791 | 1.727 | 5.300 | 3.072 | 3.754 | 4.745 | 3.063 | 4.124 | 3.113 | 10.227 | -2.654 | 5.100 | 7.055 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.457 | 55.223 | 60.549 | 61.759 | 65.515 | 67.861 | 69.028 | 72.303 | 74.937 | 86.299 | 81.501 | 86.021 | 94.110 | 90.269 |
| Equity | 46.180 | 54.952 | 60.204 | 61.276 | 64.981 | 67.521 | 68.584 | 71.709 | 74.768 | 83.995 | 80.840 | 85.383 | 91.938 | 87.846 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 277 | 271 | 346 | 483 | 535 | 340 | 443 | 595 | 169 | 2.305 | 660 | 638 | 2.172 | 2.423 |
| Total debt | 277 | 271 | 346 | 483 | 535 | 340 | 443 | 595 | 169 | 2.305 | 660 | 638 | 2.172 | 2.423 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|