| Revenue | DKK 176K | +27% |
| EBITDA | DKK 55K | -41% |
| Net profit | DKK 43K | -40% |
| Total assets | DKK 228K | +9% |
| Equity | DKK 195K | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 72 | 101 | 206 | 37 | 136 | 146 | 145 | 119 | 342 | 95 | 114 | 139 | 176 |
| Staff expenses | -0 | -0 | -162 | -162 | -144 | -92 | -87 | -93 | -91 | -284 | -12 | -8 | -46 | -121 |
| EBITDA | 413 | -186 | -156 | -57 | -211 | -46 | -29 | -6 | -36 | 58 | 82 | 106 | 93 | 55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 413 | -186 | -156 | -57 | -211 | -46 | -29 | -6 | -36 | 58 | 82 | 106 | 93 | 55 |
| Net financials | -1.118 | -173 | -170 | 99 | 91 | -28 | -4 | 24 | 27 | 29 | -6 | -1 | -1 | -0 |
| Profit before tax | -706 | -359 | -247 | 43 | -32 | -47 | -11 | 18 | -9 | 87 | 76 | 105 | 92 | 55 |
| Tax | 247 | 14 | 40 | 336 | 44 | 14 | 11 | -1 | -8 | 11 | 18 | 24 | 21 | 12 |
| Net profit | -952 | -373 | -286 | -293 | -76 | -61 | -22 | 19 | -1 | 76 | 58 | 81 | 71 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.996 | 1.324 | 871 | 905 | 682 | 754 | 520 | 830 | 544 | 330 | 308 | 142 | 210 | 228 |
| Equity | 960 | 587 | 300 | 7 | -69 | -130 | -152 | -133 | -134 | -58 | 0 | 81 | 152 | 195 |
| Long-term debt | 0 | 0 | 0 | 0 | 661 | 821 | 542 | 435 | 425 | 37 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.036 | 738 | 570 | 897 | 90 | 63 | 129 | 528 | 253 | 351 | 308 | 61 | 57 | 33 |
| Total debt | 1.036 | 738 | 570 | 897 | 90 | 63 | 129 | 528 | 253 | 388 | 308 | 61 | 57 | 33 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|