| Revenue | DKK -120K | -347% |
| EBITDA | DKK -344K | +5% |
| Net profit | DKK 2,6M | -13% |
| Total assets | DKK 42,7M | +0% |
| Equity | DKK 42,4M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | -125 | 157 | -78 | -133 | 29 | -13 | -149 | -61 | -13 | -124 | -24 | 49 | -120 |
| Staff expenses | -147 | -150 | -151 | -151 | -150 | -150 | -150 | -150 | -150 | -151 | -152 | -151 | -153 | -224 |
| EBITDA | -84 | -275 | 2.464 | -230 | -283 | -121 | -163 | -299 | -211 | -164 | -276 | -175 | -364 | -344 |
| Depreciation & amort. | -547 | -25 | 1.229 | -44 | -58 | -58 | -58 | -58 | -31 | -17 | -17 | -17 | -17 | -17 |
| EBIT | -631 | -299 | 1.235 | -274 | -341 | -179 | -221 | -357 | -242 | -181 | -293 | -192 | -381 | -361 |
| Net financials | 2.087 | 1.402 | 1.763 | 1.397 | 2.347 | 2.278 | -2.824 | 4.214 | 1.583 | 6.319 | -2.488 | 2.623 | 4.159 | 3.764 |
| Profit before tax | 1.456 | 1.103 | 2.999 | 1.124 | 2.006 | 2.099 | -3.046 | 3.858 | 1.342 | 6.138 | -2.781 | 2.431 | 3.778 | 3.403 |
| Tax | 369 | 284 | 716 | 270 | 450 | 458 | -664 | 857 | 294 | 1.350 | 46 | -1 | 790 | 795 |
| Net profit | 1.088 | 819 | 2.283 | 853 | 1.556 | 1.641 | -2.382 | 3.001 | 1.047 | 4.788 | -2.828 | 2.432 | 2.988 | 2.607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.879 | 37.645 | 39.513 | 39.632 | 40.905 | 42.323 | 38.699 | 43.454 | 42.674 | 47.653 | 41.881 | 42.697 | 42.666 | 42.696 |
| Equity | 30.256 | 30.725 | 32.658 | 33.161 | 34.717 | 36.009 | 32.627 | 35.278 | 35.975 | 40.213 | 36.636 | 38.318 | 40.555 | 42.413 |
| Long-term debt | 5.999 | 6.029 | 6.029 | 6.029 | 6.029 | 6.029 | 5.966 | 5.901 | 5.456 | 5.201 | 4.997 | 0 | 0 | 0 |
| Short-term debt | 624 | 892 | 826 | 437 | 154 | 283 | 106 | 2.275 | 1.242 | 2.240 | 249 | 4.379 | 2.111 | 284 |
| Total debt | 6.623 | 6.921 | 6.855 | 6.466 | 6.183 | 6.312 | 6.072 | 8.176 | 6.699 | 7.440 | 5.246 | 4.379 | 2.111 | 284 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|