| Revenue | DKK -104K | -57% |
| EBITDA | DKK -610K | +28% |
| Net profit | DKK -676K | -47% |
| Total assets | DKK 22,1M | -10% |
| Equity | DKK 21,5M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.067 | -811 | -515 | -177 | -160 | -216 | -192 | -329 | -160 | -118 | -309 | -343 | -242 | -104 |
| Staff expenses | -264 | -252 | -1.184 | -500 | -379 | -662 | -501 | -1.080 | -560 | -502 | -625 | -591 | -606 | -506 |
| EBITDA | -1.331 | -1.063 | -7 | -676 | -539 | -878 | -693 | -1.409 | -720 | -620 | -957 | -934 | -848 | -610 |
| Depreciation & amort. | -211 | -82 | 846 | -0 | -0 | -7 | -7 | -38 | -125 | -93 | -237 | -268 | -268 | -184 |
| EBIT | -1.542 | -1.145 | -853 | -676 | -539 | -884 | -700 | -1.447 | -845 | -713 | -1.194 | -1.202 | -1.116 | -794 |
| Net financials | 2.210 | 2.012 | 2.200 | 823 | 2.444 | 2.095 | -1.977 | 457 | -200 | 1.406 | -1.059 | -518 | 1.073 | 140 |
| Profit before tax | 668 | 868 | 1.347 | 146 | 1.906 | 1.211 | -2.677 | -990 | -1.045 | 693 | -2.253 | -1.720 | -42 | -655 |
| Tax | 239 | 449 | 93 | 151 | 112 | 88 | -12 | 32 | 1.649 | 3 | 8 | 14 | 418 | 21 |
| Net profit | 430 | 418 | 1.254 | -4 | 1.794 | 1.123 | -2.665 | -1.023 | -2.694 | 690 | -2.260 | -1.734 | -460 | -676 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.776 | 52.987 | 52.137 | 51.124 | 49.584 | 48.711 | 43.585 | 39.559 | 34.659 | 33.361 | 29.823 | 26.787 | 24.642 | 22.072 |
| Equity | 51.755 | 50.380 | 48.927 | 47.423 | 49.216 | 47.839 | 42.675 | 39.152 | 34.085 | 32.721 | 28.460 | 25.226 | 23.189 | 21.514 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.021 | 2.607 | 3.210 | 3.702 | 368 | 871 | 910 | 407 | 574 | 641 | 1.363 | 1.561 | 1.453 | 558 |
| Total debt | 4.021 | 2.607 | 3.210 | 3.702 | 368 | 871 | 910 | 407 | 574 | 641 | 1.363 | 1.561 | 1.453 | 558 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|