| Revenue | DKK -641K | -39% |
| EBITDA | DKK -928K | +33% |
| Net profit | DKK 396K | -97% |
| Total assets | DKK 50,6M | -20% |
| Equity | DKK 48,7M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | 2 | -2 | -29 | -37 | -187 | -468 | -982 | -1.373 | 3.558 | -664 | -513 | -1.048 | -641 |
| Staff expenses | -0 | -20 | -312 | -429 | -429 | -410 | -287 | -692 | -830 | -641 | -634 | -678 | -330 | -287 |
| EBITDA | -65 | -18 | -314 | -459 | -466 | -596 | -755 | -1.674 | -2.204 | 2.916 | -1.299 | -1.342 | -1.378 | -928 |
| Depreciation & amort. | -0 | -0 | -20 | -20 | -20 | -20 | -144 | -180 | -180 | -151 | -152 | -104 | -156 | -156 |
| EBIT | -65 | -18 | -334 | -479 | -486 | -616 | -899 | -1.854 | -2.384 | 2.765 | -1.451 | -1.446 | -1.534 | -1.084 |
| Net financials | 3.098 | 2.035 | 5.013 | 4.000 | 2.789 | 6.209 | 4.269 | 2.835 | 4.260 | 9.049 | -1.291 | 6.596 | 16.008 | 1.783 |
| Profit before tax | 3.033 | 2.017 | 4.679 | 3.521 | 2.303 | 5.593 | 3.370 | 981 | 1.876 | 11.814 | -2.742 | 5.150 | 14.474 | 700 |
| Tax | 476 | 555 | 443 | 305 | 18 | 785 | -358 | -24 | -0 | 1.989 | -1.111 | 896 | 1.176 | 303 |
| Net profit | 2.557 | 1.462 | 4.236 | 3.216 | 2.284 | 4.808 | 3.728 | 1.005 | 1.876 | 9.825 | -1.631 | 4.254 | 13.298 | 396 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.051 | 28.742 | 32.015 | 35.775 | 35.233 | 40.315 | 41.289 | 41.889 | 43.350 | 53.893 | 47.915 | 51.212 | 63.244 | 50.643 |
| Equity | 27.996 | 28.447 | 31.679 | 33.903 | 35.184 | 38.986 | 41.216 | 41.723 | 43.099 | 50.925 | 47.794 | 51.048 | 62.346 | 48.742 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 |
| Short-term debt | 55 | 296 | 336 | 1.873 | 49 | 1.330 | 73 | 166 | 251 | 2.969 | 121 | 164 | 877 | 1.868 |
| Total debt | 55 | 296 | 336 | 1.873 | 49 | 1.330 | 73 | 166 | 251 | 2.969 | 121 | 164 | 877 | 1.890 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|