| Revenue | DKK 144K | -59% |
| EBITDA | DKK -106K | -203% |
| Net profit | DKK 35M | +113% |
| Total assets | DKK 153,6M | +30% |
| Equity | DKK 94,7M | +59% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 0 | 4 | 4 | 2 | 185 | 479 | 463 | 624 | 267 | 107 | 278 | 354 | 144 |
| Staff expenses | -0 | -0 | -0 | -50 | -50 | -100 | -100 | -100 | -100 | -100 | -100 | -250 | -250 | -250 |
| EBITDA | -48 | -52 | -52 | -110 | -109 | -31 | 93 | 153 | 358 | 167 | 7 | 28 | 104 | -106 |
| Depreciation & amort. | -7 | -7 | -7 | -7 | -7 | -45 | -40 | -40 | -40 | -40 | -33 | -33 | -33 | -33 |
| EBIT | -55 | -60 | -59 | -117 | -116 | -76 | 52 | 112 | 317 | 127 | -26 | -5 | 70 | -140 |
| Net financials | -2.797 | 6.961 | 6.489 | 8.583 | 8.961 | 523 | 194 | -5.679 | -8.512 | 14.295 | -7.258 | 34.790 | 20.966 | 45.020 |
| Profit before tax | -1.426 | 6.901 | 6.430 | 8.466 | 8.845 | 447 | 246 | -5.566 | -8.195 | 14.422 | -7.284 | 34.785 | 21.036 | 44.880 |
| Tax | 713 | 1.725 | 1.568 | 1.991 | 1.947 | 98 | 53 | -0 | 1 | 191 | -1.595 | 7.653 | 4.601 | 9.874 |
| Net profit | -2.139 | 5.176 | 4.863 | 6.475 | 6.898 | 348 | 193 | -5.566 | -8.196 | 14.231 | -5.689 | 27.132 | 16.435 | 35.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.529 | 12.949 | 19.724 | 28.651 | 36.800 | 48.676 | 57.280 | 55.451 | 59.753 | 78.290 | 70.965 | 103.090 | 118.544 | 153.605 |
| Equity | -1.425 | 3.865 | 8.691 | 15.182 | 22.104 | 22.452 | 21.393 | 15.827 | 7.631 | 21.862 | 16.173 | 43.305 | 59.740 | 94.746 |
| Long-term debt | 2.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.954 | 8.690 | 10.662 | 13.114 | 14.365 | 25.894 | 35.887 | 39.625 | 52.121 | 56.428 | 54.792 | 59.785 | 58.805 | 58.860 |
| Total debt | 7.954 | 8.690 | 10.662 | 13.114 | 14.365 | 25.894 | 35.887 | 39.625 | 52.121 | 56.428 | 54.792 | 59.785 | 58.805 | 58.860 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|