| Revenue | DKK -100K | +9% |
| EBITDA | DKK -1,2M | -45% |
| Net profit | DKK 1,7M | +279% |
| Total assets | DKK 49,3M | -5% |
| Equity | DKK 45,5M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -173 | -138 | -141 | -58 | -66 | -59 | -87 | -82 | -91 | -100 |
| Staff expenses | -460 | -562 | -561 | -507 | -2.026 | -162 | -352 | -457 | -549 | -394 | -456 | -800 | -612 | -708 | -1.057 |
| EBITDA | -537 | -650 | -643 | -591 | -2.131 | -334 | -491 | -599 | -607 | -460 | -515 | -887 | -695 | -799 | -1.156 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -537 | -650 | -643 | -591 | -2.131 | -334 | -491 | -599 | -607 | -460 | -515 | -887 | -695 | -799 | -1.156 |
| Net financials | 1.387 | 3.461 | 12.940 | 7.208 | -1.395 | 5.043 | 3.187 | 1.079 | -5.718 | 14.459 | 1.735 | -1.503 | 8.677 | -122 | 3.029 |
| Profit before tax | 850 | 2.811 | 12.298 | 6.616 | -3.526 | 4.708 | 2.696 | 480 | -6.325 | 13.999 | 1.219 | -2.390 | 7.982 | -921 | 1.873 |
| Tax | -414 | 464 | 540 | 1.098 | 2 | 1 | 398 | 134 | -19 | 2.225 | 11 | -0 | -348 | -0 | 220 |
| Net profit | 1.264 | 2.347 | 11.758 | 5.518 | -3.528 | 4.708 | 2.298 | 346 | -6.306 | 11.774 | 1.208 | -2.390 | 8.330 | -921 | 1.653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.412 | 35.949 | 47.897 | 59.007 | 56.588 | 61.427 | 64.330 | 61.996 | 54.898 | 67.831 | 52.541 | 48.884 | 56.525 | 51.982 | 49.298 |
| Equity | 35.315 | 35.562 | 47.320 | 51.838 | 46.310 | 48.018 | 50.316 | 48.662 | 41.356 | 51.130 | 50.339 | 45.949 | 52.279 | 48.858 | 45.511 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 97 | 387 | 578 | 7.169 | 10.277 | 13.409 | 14.014 | 13.334 | 13.541 | 16.701 | 2.202 | 2.935 | 4.246 | 3.124 | 3.786 |
| Total debt | 97 | 387 | 578 | 7.169 | 10.277 | 13.409 | 14.014 | 13.334 | 13.541 | 16.701 | 2.202 | 2.935 | 4.246 | 3.124 | 3.786 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|