| Revenue | DKK -11K | +79% |
| EBITDA | DKK -11K | -79% |
| Net profit | DKK 1,9M | +199% |
| Total assets | DKK 6,5M | +73% |
| Equity | DKK -1,3M | +59% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.834 | 18.837 | 18.230 | 18.931 | 17.618 | -31 | -31 | 10 | -15 | -31 | -26 | -26 | -6 | -11 |
| Staff expenses | -19.184 | -16.370 | -17.229 | -14.748 | -13.799 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 650 | 2.467 | 1.001 | 4.183 | 3.819 | -31 | -31 | 10 | -15 | -31 | -26 | -26 | -6 | -11 |
| Depreciation & amort. | -2.342 | -4.822 | -1.666 | -1.237 | -1.403 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.692 | -2.355 | -665 | 2.946 | 2.416 | -31 | -31 | 10 | -15 | -31 | -26 | -26 | -6 | -11 |
| Net financials | -5.236 | -2.446 | -1.314 | -2.627 | 5.313 | 797 | 1.468 | -32 | 867 | -1.043 | 600 | -370 | -2.000 | 1.744 |
| Profit before tax | -4.397 | -3.836 | -1.979 | 319 | 7.729 | 766 | 1.437 | -22 | 852 | -1.074 | 574 | -396 | -2.006 | 1.733 |
| Tax | 1.266 | 482 | 107 | -8 | 1.943 | -17 | -14 | -5 | 11 | -11 | -18 | -62 | -91 | -160 |
| Net profit | -5.663 | -4.319 | -2.086 | 327 | 5.786 | 783 | 1.451 | -17 | 841 | -1.063 | 592 | -334 | -1.915 | 1.893 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.641 | 48.397 | 49.713 | 43.264 | 42.900 | 4.220 | 5.455 | 4.141 | 4.509 | 5.820 | 7.065 | 6.791 | 3.753 | 6.501 |
| Equity | -8.967 | -13.289 | -15.368 | -15.041 | -5.755 | -4.972 | -3.521 | -3.538 | -2.697 | -1.046 | -454 | -788 | -3.231 | -1.338 |
| Long-term debt | 25.978 | 14.249 | 13.444 | 11.505 | 19.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.397 |
| Short-term debt | 40.630 | 46.457 | 49.198 | 44.421 | 27.868 | 9.192 | 8.976 | 7.679 | 7.206 | 6.866 | 7.519 | 7.579 | 6.984 | 3.442 |
| Total debt | 66.608 | 60.706 | 62.642 | 55.926 | 47.010 | 9.192 | 8.976 | 7.679 | 7.206 | 6.866 | 7.519 | 7.579 | 6.984 | 7.839 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|