| Revenue | DKK -518K | -292% |
| EBITDA | DKK -1,6M | -81% |
| Net profit | DKK -3,4M | -208% |
| Total assets | DKK 66,8M | -5% |
| Equity | DKK 66,6M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.527 | 1.818 | 11.528 | 11.374 | 15.127 | 13.194 | 9.850 | 4.194 | 3.429 | 1.281 | 665 | 215 | 270 | -518 |
| Staff expenses | -774 | -757 | -712 | -776 | -1.727 | -848 | -884 | -765 | -936 | -964 | -1.045 | -1.089 | -1.156 | -1.083 |
| EBITDA | 2.753 | 1.060 | 10.816 | 10.598 | 13.399 | 12.318 | 8.966 | 3.429 | 2.494 | 317 | -380 | -873 | -886 | -1.601 |
| Depreciation & amort. | -38 | -32 | -20 | -121 | -229 | -144 | -119 | -119 | -156 | -156 | -113 | -181 | -249 | -232 |
| EBIT | 2.715 | 1.028 | 10.796 | 10.477 | 13.170 | 12.173 | 8.846 | 3.310 | 2.338 | 161 | -493 | -1.055 | -1.135 | -1.833 |
| Net financials | -23.670 | 280 | 516 | 38 | 130 | -637 | 400 | -337 | -795 | 4.173 | 2.442 | 2.014 | 4.549 | -1.553 |
| Profit before tax | -20.955 | 1.308 | 11.312 | 10.515 | 13.300 | 11.536 | 9.246 | 2.973 | 1.542 | 4.334 | 1.949 | 959 | 3.414 | -3.386 |
| Tax | -903 | 188 | -0 | 1.278 | 2.935 | 2.712 | 2.109 | 674 | 356 | 970 | 455 | -1 | 289 | -12 |
| Net profit | -20.053 | 1.121 | 11.312 | 9.237 | 10.365 | 8.824 | 7.137 | 2.299 | 1.186 | 3.364 | 1.494 | 960 | 3.125 | -3.374 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.306 | 15.291 | 26.515 | 36.283 | 45.757 | 53.852 | 60.260 | 62.030 | 63.054 | 66.016 | 67.280 | 67.681 | 70.417 | 66.757 |
| Equity | 14.119 | 15.143 | 26.356 | 35.493 | 45.365 | 53.389 | 60.026 | 61.825 | 62.762 | 65.875 | 66.970 | 67.530 | 70.155 | 66.646 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 188 | 149 | 159 | 790 | 363 | 444 | 217 | 194 | 292 | 140 | 310 | 151 | 218 | 112 |
| Total debt | 188 | 149 | 159 | 790 | 363 | 444 | 217 | 194 | 292 | 140 | 310 | 151 | 218 | 112 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|