| Revenue | DKK -238K | -11% |
| EBITDA | DKK -238K | +25% |
| Net profit | DKK 7,9M | +376% |
| Total assets | DKK 31,4M | +26% |
| Equity | DKK 31,1M | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -89 | -172 | -107 | -92 | -139 | -135 | -211 | -250 | -220 | -108 | 39 | -196 | -268 | -238 |
| Staff expenses | -60 | -61 | -81 | -121 | -120 | -120 | -120 | -150 | -250 | -250 | -250 | -250 | -0 | -0 |
| EBITDA | -149 | -232 | -188 | -212 | -259 | -255 | -331 | -400 | -470 | -358 | -211 | -446 | -316 | -238 |
| Depreciation & amort. | -55 | -84 | -98 | -282 | -160 | -127 | -6 | -91 | -97 | -118 | -118 | -118 | -104 | -93 |
| EBIT | -204 | -316 | -286 | -494 | -419 | -382 | -337 | -491 | -567 | -476 | -329 | -564 | -419 | -331 |
| Net financials | 2.730 | 2.443 | 1.794 | 2.344 | 1.483 | 2.682 | 587 | 3.105 | 1.944 | 2.536 | -1.914 | 1.755 | 2.069 | 8.178 |
| Profit before tax | 2.525 | 2.127 | 1.509 | 1.849 | 1.064 | 2.300 | 250 | 2.613 | 1.377 | 2.060 | -2.244 | 1.191 | 1.650 | 7.847 |
| Tax | 103 | -21 | 174 | 121 | -8 | 236 | -239 | 346 | -4 | 175 | -682 | -68 | -7 | -41 |
| Net profit | 2.423 | 2.148 | 1.335 | 1.728 | 1.073 | 2.064 | 489 | 2.267 | 1.381 | 1.885 | -1.562 | 1.259 | 1.657 | 7.888 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.297 | 34.571 | 33.397 | 33.854 | 33.128 | 33.962 | 35.123 | 34.538 | 35.654 | 36.732 | 32.882 | 22.757 | 24.963 | 31.416 |
| Equity | 33.889 | 33.424 | 32.140 | 32.569 | 31.842 | 32.706 | 31.195 | 30.262 | 31.532 | 32.217 | 29.456 | 22.315 | 24.628 | 31.115 |
| Long-term debt | -1.270 | -1.117 | -1.150 | -1.139 | -1.130 | 0 | 3.017 | 3.017 | 3.017 | 3.017 | 3.017 | 100 | 0 | 0 |
| Short-term debt | 138 | 30 | 107 | 146 | 157 | 142 | 38 | 150 | 21 | 433 | 27 | 28 | 28 | 35 |
| Total debt | 138 | 30 | 107 | 146 | 157 | 142 | 3.055 | 3.167 | 3.038 | 3.450 | 3.044 | 128 | 28 | 35 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|