| Revenue | DKK -127K | +2% |
| EBITDA | DKK -313K | +30% |
| Net profit | DKK -2,5M | -196% |
| Total assets | DKK 16,3M | -21% |
| Equity | DKK 16,2M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | -88 | -66 | -48 | -61 | -71 | -55 | -58 | -52 | -58 | -62 | -91 | -125 | -127 |
| Staff expenses | -146 | -168 | -219 | -245 | -246 | -246 | -247 | -249 | -291 | -300 | -260 | -231 | -321 | -311 |
| EBITDA | -221 | -256 | -285 | -292 | -307 | -316 | -302 | -307 | -343 | -358 | -322 | -447 | -446 | -313 |
| Depreciation & amort. | -6 | -8 | -8 | -8 | -8 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -227 | -264 | -293 | -300 | -315 | -318 | -302 | -307 | -343 | -358 | -322 | -447 | -446 | -313 |
| Net financials | 1.410 | 805 | 433 | 1.032 | 652 | 1.271 | 525 | 897 | 2.218 | 3.574 | -1.441 | 4.252 | 3.822 | -2.147 |
| Profit before tax | 1.183 | 541 | 140 | 732 | 337 | 953 | 222 | 590 | 1.876 | 3.216 | -1.763 | 3.804 | 3.376 | -2.460 |
| Tax | 164 | 136 | 257 | 152 | 58 | 195 | 39 | 118 | 393 | 686 | -45 | 449 | 822 | -0 |
| Net profit | 1.019 | 405 | -117 | 580 | 278 | 757 | 183 | 472 | 1.483 | 2.530 | -1.718 | 3.355 | 2.555 | -2.460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.161 | 16.062 | 15.518 | 15.518 | 15.097 | 15.496 | 15.037 | 15.018 | 16.115 | 18.510 | 15.314 | 18.532 | 20.579 | 16.285 |
| Equity | 15.633 | 16.038 | 15.421 | 15.501 | 15.079 | 15.336 | 15.019 | 14.991 | 15.774 | 17.804 | 15.286 | 18.141 | 19.696 | 16.235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 142 | 0 | 0 | 0 | 665 | 0 | 326 | 760 | 0 |
| Short-term debt | 528 | 24 | 97 | 18 | 18 | 18 | 18 | 27 | 341 | 41 | 28 | 65 | 124 | 50 |
| Total debt | 528 | 24 | 97 | 18 | 18 | 160 | 18 | 27 | 341 | 706 | 28 | 391 | 884 | 50 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|