| Revenue | DKK 610K | +17% |
| EBITDA | DKK 610K | +17% |
| Net profit | DKK -54K | -269% |
| Total assets | DKK 11,3M | +0% |
| Equity | DKK 1,2M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | 26 | 134 | 114 | 594 | -23 | 50 | 179 | 234 | 384 | 568 | 427 | 521 | 610 |
| Staff expenses | -0 | -0 | -259 | -293 | -410 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | 28 | -103 | -178 | 184 | -65 | 50 | 179 | 234 | 384 | 568 | 427 | 521 | 610 |
| Depreciation & amort. | 335 | -1 | -13 | 5 | -0 | -0 | -2 | -31 | -39 | -61 | -71 | -78 | -85 | -124 |
| EBIT | -358 | 27 | -117 | -183 | 184 | -65 | 48 | 147 | 195 | 322 | 497 | 349 | 437 | 485 |
| Net financials | 5 | -105 | 92 | 2 | -44 | -22 | 3 | -52 | -65 | -104 | -143 | 116 | -375 | -525 |
| Profit before tax | -353 | -2 | -25 | -181 | 140 | -38 | 113 | 95 | 130 | 218 | 354 | 465 | 62 | -39 |
| Tax | -0 | -4 | -0 | 0 | -44 | -4 | 31 | 27 | 27 | 46 | 104 | 124 | 30 | 15 |
| Net profit | -353 | 2 | -25 | -181 | 185 | -35 | 82 | 68 | 103 | 172 | 250 | 341 | 32 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 731 | 625 | 590 | 330 | 677 | 370 | 2.541 | 3.010 | 5.316 | 5.435 | 7.382 | 7.521 | 11.375 | 11.323 |
| Equity | 617 | 615 | 542 | 312 | 446 | 361 | 392 | 420 | 523 | 695 | 945 | 1.249 | 1.281 | 1.227 |
| Long-term debt | 0 | 0 | 0 | -0 | 0 | 0 | 1.744 | 2.063 | 1.976 | 3.435 | 4.189 | 3.750 | 3.488 | 5.648 |
| Short-term debt | 114 | -10 | 48 | 19 | 231 | 9 | 406 | 528 | 2.818 | 1.306 | 2.249 | 2.522 | 6.605 | 4.448 |
| Total debt | 114 | -10 | 48 | 19 | 231 | 9 | 2.149 | 2.591 | 4.794 | 4.740 | 6.438 | 6.272 | 10.093 | 10.096 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|