| Revenue | DKK 20K | +471% |
| EBITDA | DKK 15K | +332% |
| Net profit | DKK -2K | -101% |
| Total assets | DKK 7,1M | -15% |
| Equity | DKK 6,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116 | 71 | 158 | 275 | 239 | 225 | 277 | 35 | 2.492 | 1.367 | -292 | 3 | 3 | 20 |
| Staff expenses | -50 | -50 | -50 | -50 | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -192 | -109 | 108 | 225 | 189 | 175 | 277 | 35 | 2.492 | 1.367 | -292 | 3 | 3 | 15 |
| Depreciation & amort. | 8 | 6 | 40 | 49 | -39 | -39 | -47 | -43 | -42 | -32 | -19 | -19 | -19 | -19 |
| EBIT | -200 | -115 | 68 | 176 | 150 | 137 | 230 | -7 | 2.451 | 1.334 | -311 | -17 | -16 | -4 |
| Net financials | -22 | -17 | 30 | -29 | -52 | 84 | -65 | -19 | 3 | 431 | -464 | 549 | 604 | 17 |
| Profit before tax | -222 | -132 | 99 | 147 | 99 | 221 | 165 | -27 | 2.453 | 1.765 | -775 | 532 | 588 | 12 |
| Tax | 32 | -32 | -0 | 30 | 31 | 32 | 33 | -61 | 471 | 265 | -25 | 120 | 192 | 15 |
| Net profit | -254 | -101 | 99 | 117 | 68 | 189 | 132 | 34 | 1.983 | 1.501 | -750 | 412 | 396 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.652 | 5.453 | 5.449 | 5.467 | 5.462 | 5.562 | 5.591 | 6.296 | 7.115 | 9.473 | 8.180 | 8.242 | 8.269 | 7.055 |
| Equity | 3.868 | 3.671 | 3.673 | 3.692 | 3.660 | 3.748 | 3.776 | 3.704 | 5.579 | 7.897 | 7.295 | 7.287 | 7.265 | 6.941 |
| Long-term debt | 1.685 | 1.685 | 1.685 | 1.685 | 1.685 | 1.685 | 1.685 | 1.752 | 1.392 | 1.327 | 826 | 826 | 825 | 41 |
| Short-term debt | 98 | 97 | 91 | 91 | 117 | 129 | 130 | 840 | 144 | 38 | 59 | 129 | 179 | 72 |
| Total debt | 1.783 | 1.782 | 1.776 | 1.776 | 1.802 | 1.814 | 1.815 | 2.592 | 1.536 | 1.365 | 885 | 955 | 1.004 | 114 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|