| Revenue | DKK -115K | +28% |
| EBITDA | DKK -395K | +23% |
| Net profit | DKK -472K | -105% |
| Total assets | DKK 62,5M | -4% |
| Equity | DKK 62,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | 56 | -51 | -44 | -48 | -45 | -46 | -45 | -68 | -77 | -87 | -90 | -89 | -115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -213 | -320 | -425 | -280 |
| EBITDA | -68 | 114 | -51 | -44 | -48 | -45 | -46 | -45 | -68 | -122 | -301 | -410 | -514 | -395 |
| Depreciation & amort. | 29 | -29 | -29 | -29 | -29 | -29 | -29 | -29 | -111 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -97 | 85 | -80 | -72 | -77 | -74 | -75 | -74 | -180 | -122 | -301 | -410 | -514 | -395 |
| Net financials | 1.695 | -1.911 | 4.437 | 3.202 | 273 | 2.609 | -10 | 3.286 | 1.056 | 7.897 | -4.426 | 4.830 | 12.827 | -17 |
| Profit before tax | 1.598 | -1.035 | 4.358 | 3.130 | 196 | 2.534 | -85 | 3.211 | 876 | 7.775 | -4.727 | 4.420 | 12.312 | -411 |
| Tax | 271 | 395 | 928 | 708 | 1 | 575 | -17 | 729 | 187 | 1.718 | -947 | 1.016 | 2.756 | 61 |
| Net profit | 48 | -1.430 | 3.430 | 2.422 | 195 | 1.959 | -69 | 2.482 | 689 | 6.057 | -3.780 | 3.404 | 9.556 | -472 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.064 | 40.032 | 43.647 | 45.568 | 44.764 | 46.782 | 46.551 | 49.626 | 48.880 | 55.742 | 49.897 | 53.295 | 65.141 | 62.490 |
| Equity | 38.365 | 39.747 | 43.128 | 44.550 | 44.696 | 46.605 | 46.484 | 48.914 | 48.603 | 54.159 | 49.879 | 53.226 | 62.752 | 62.180 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 | 0 | 17 | 0 | 0 | 1.255 | 0 | 0 | 2.229 | 0 |
| Short-term debt | 28 | -286 | 519 | 1.018 | 68 | 177 | 67 | 712 | 277 | 327 | 18 | 69 | 159 | 309 |
| Total debt | 698 | -286 | 519 | 1.018 | 68 | 177 | 67 | 712 | 277 | 1.582 | 18 | 69 | 2.388 | 309 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|