| Revenue | DKK -83K | -51% |
| EBITDA | DKK -83K | +69% |
| Net profit | DKK -891K | +33% |
| Total assets | DKK 34,9M | -2% |
| Equity | DKK 31,7M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 377 | 342 | 266 | 438 | 445 | 584 | 689 | 2.647 | 166 | -161 | 387 | 299 | -168 | -83 |
| Staff expenses | -46 | -76 | -78 | -78 | -79 | -77 | -86 | -78 | -81 | -86 | -40 | -115 | -103 | -1 |
| EBITDA | 331 | 266 | 188 | 359 | 366 | 507 | 516 | 2.388 | 86 | -150 | 347 | 184 | -272 | -83 |
| Depreciation & amort. | 15 | -117 | -103 | -104 | -112 | -87 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 316 | 149 | 85 | 256 | 254 | 420 | 516 | 2.388 | 86 | -150 | 347 | 184 | -272 | -83 |
| Net financials | -538 | -873 | 1.363 | -548 | -678 | 18.999 | -538 | -656 | -154 | 443 | 995 | 828 | -1.060 | -809 |
| Profit before tax | -221 | -724 | 1.448 | -292 | -424 | 19.419 | -21 | 1.732 | -69 | 292 | 1.342 | 1.012 | -1.331 | -893 |
| Tax | -17 | -53 | -133 | -42 | -27 | -13 | 37 | -131 | 91 | -77 | 39 | 46 | 3 | -1 |
| Net profit | -204 | -671 | 1.581 | -250 | -397 | 19.432 | -58 | 1.863 | -159 | 370 | 1.303 | 966 | -1.335 | -891 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.547 | 23.965 | 26.727 | 26.606 | 26.514 | 46.328 | 46.995 | 41.025 | 41.142 | 40.075 | 40.347 | 36.609 | 35.579 | 34.886 |
| Equity | 11.305 | 10.537 | 12.019 | 11.669 | 11.171 | 30.603 | 30.344 | 32.102 | 31.834 | 32.093 | 33.283 | 34.135 | 32.683 | 31.669 |
| Long-term debt | 8.407 | 8.254 | 8.945 | 8.668 | 8.376 | 8.291 | 11.332 | 4.342 | 4.109 | 2.558 | 2.928 | 1.759 | 1.589 | 1.305 |
| Short-term debt | 4.374 | 4.762 | 5.467 | 6.004 | 6.718 | 7.195 | 5.023 | 4.417 | 4.911 | 5.123 | 3.777 | 346 | 935 | 1.541 |
| Total debt | 12.781 | 13.016 | 14.412 | 14.672 | 15.093 | 15.486 | 16.355 | 8.758 | 9.020 | 7.681 | 6.705 | 2.105 | 2.524 | 2.846 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|