| Revenue | DKK -698K | +7% |
| EBITDA | DKK -1,3M | -17% |
| Net profit | DKK -9,4M | -121% |
| Total assets | DKK 183,9M | -12% |
| Equity | DKK 183,8M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -163 | -280 | -340 | -218 | -189 | -205 | -180 | -469 | -221 | -209 | -312 | -263 | -655 | -698 |
| Staff expenses | -170 | -400 | -400 | -400 | -400 | -400 | -400 | -400 | -500 | -500 | -500 | -500 | -500 | -650 |
| EBITDA | -333 | -680 | -740 | -618 | -589 | -605 | -580 | -869 | -721 | -709 | -812 | -763 | -1.155 | -1.348 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -333 | -680 | -740 | -618 | -589 | -605 | -580 | -869 | -721 | -709 | -812 | -763 | -1.155 | -1.348 |
| Net financials | 2.166 | 5.751 | 19.024 | 18.984 | -551 | 14.625 | 13.998 | 1.008 | 14.466 | 37.435 | -19.774 | 20.959 | 59.659 | -7.940 |
| Profit before tax | 1.831 | 5.056 | 18.266 | 18.347 | -1.160 | 13.999 | 13.396 | 136 | 13.744 | 36.726 | -20.587 | 20.195 | 58.504 | -9.288 |
| Tax | -141 | 1.266 | 4.464 | 4.300 | -303 | 3.025 | 2.916 | -0 | 2.348 | 8.177 | -4.427 | 3.999 | 12.835 | 85 |
| Net profit | 1.972 | 3.790 | 13.802 | 14.046 | -857 | 10.975 | 10.480 | 136 | 11.397 | 28.549 | -16.160 | 16.197 | 45.669 | -9.374 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100.260 | 102.777 | 117.976 | 129.424 | 123.014 | 133.625 | 138.424 | 132.610 | 141.810 | 173.826 | 144.449 | 156.594 | 210.125 | 183.927 |
| Equity | 100.164 | 101.954 | 113.756 | 125.802 | 122.945 | 131.920 | 136.400 | 132.536 | 139.933 | 164.482 | 144.323 | 156.519 | 198.188 | 183.815 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.819 | 0 | 0 | 0 | 0 |
| Short-term debt | 96 | 823 | 4.220 | 3.621 | 69 | 1.705 | 2.024 | 74 | 1.877 | 1.525 | 126 | 75 | 11.937 | 113 |
| Total debt | 96 | 823 | 4.220 | 3.621 | 69 | 1.705 | 2.024 | 74 | 1.877 | 9.344 | 126 | 75 | 11.937 | 113 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 10.0% | 0.0% | 2019 | |
| Individual | 10.0% | 0.0% | 2019 | |
| Individual | 10.0% | 0.0% | 2019 | |
| Individual | 0.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|