| Revenue | DKK 50K | -38% |
| EBITDA | DKK -100K | -262% |
| Net profit | DKK 1,1M | -31% |
| Total assets | DKK 23,5M | -5% |
| Equity | DKK 22,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123 | 68 | — | 9 | 83 | -304 | 66 | 73 | 99 | 89 | 37 | 62 | 80 | 50 |
| Staff expenses | -90 | -37 | -0 | -115 | -108 | -108 | -90 | -108 | -90 | -108 | -108 | -108 | -108 | -150 |
| EBITDA | 494 | 254 | 0 | -106 | -25 | -412 | -24 | -35 | 9 | -19 | -71 | -46 | -28 | -100 |
| Depreciation & amort. | -141 | -74 | -0 | -1.354 | -104 | -50 | -56 | -50 | -66 | -66 | -84 | -155 | -100 | -69 |
| EBIT | 354 | 179 | 0 | -1.460 | -129 | -462 | -81 | -84 | -56 | -84 | -155 | -201 | -128 | -169 |
| Net financials | -1.779 | -1.610 | 0 | 167 | 193 | 1.760 | 182 | 1.173 | 323 | 3.058 | -926 | 1.716 | 2.018 | 1.373 |
| Profit before tax | 96 | -1.431 | 0 | -1.293 | 64 | 1.298 | 101 | 1.088 | 267 | 2.974 | -1.081 | 1.515 | 1.890 | 1.204 |
| Tax | -49 | -197 | -0 | -32 | -2 | 110 | -84 | 170 | -126 | 484 | -350 | 185 | 275 | 90 |
| Net profit | 145 | -1.234 | 0 | -1.261 | 65 | 1.188 | 185 | 918 | 392 | 2.489 | -731 | 1.331 | 1.615 | 1.114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.917 | 25.312 | 0 | 24.405 | 23.194 | 22.991 | 21.739 | 22.258 | 22.143 | 24.447 | 22.143 | 23.671 | 24.734 | 23.453 |
| Equity | 25.854 | 25.288 | 0 | 23.527 | 22.593 | 22.281 | 20.966 | 21.384 | 21.368 | 23.158 | 21.727 | 22.943 | 23.658 | 22.772 |
| Long-term debt | 0 | 0 | 0 | 565 | 536 | 638 | 574 | 668 | 665 | 1.183 | 289 | 638 | 725 | 468 |
| Short-term debt | -62 | -24 | 0 | 312 | 66 | 61 | 188 | 196 | 93 | 88 | 127 | 90 | 352 | 213 |
| Total debt | -62 | -24 | 0 | 878 | 602 | 699 | 762 | 864 | 758 | 1.270 | 416 | 728 | 1.076 | 681 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|