| Revenue | DKK -210K | +33% |
| EBITDA | DKK -646K | -248% |
| Net profit | DKK -497K | -201% |
| Total assets | DKK 3,6M | -12% |
| Equity | DKK 2,7M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | 427 | 435 | 445 | 476 | 133 | 99 | -354 | 286 | 254 | 286 | 23 | -158 | -210 |
| Staff expenses | -24 | -24 | -24 | -25 | -24 | -24 | -24 | -25 | -24 | -25 | -24 | -29 | -28 | -6 |
| EBITDA | -192 | 120 | 203 | 710 | 2.558 | 109 | 75 | -380 | 262 | 229 | 262 | -6 | -186 | -646 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -194 | 120 | 203 | 710 | 2.558 | 109 | 75 | -380 | 262 | 229 | 262 | -6 | -186 | -646 |
| Net financials | 248 | 556 | 379 | 561 | 66 | -6 | -5 | -7 | -7 | -4 | 2 | 0 | -1 | -4 |
| Profit before tax | 54 | 675 | 582 | 1.271 | 2.624 | 285 | 75 | -365 | 256 | 225 | 264 | -6 | -187 | -650 |
| Tax | 14 | 153 | 105 | 363 | 435 | 64 | 16 | -80 | 56 | 50 | 59 | -1 | -23 | -153 |
| Net profit | 41 | 523 | 477 | 908 | 2.188 | 221 | 59 | -284 | 199 | 175 | 206 | -5 | -165 | -497 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.148 | 7.687 | 8.668 | 9.881 | 11.383 | 4.603 | 4.345 | 4.243 | 4.268 | 4.431 | 4.581 | 4.357 | 4.138 | 3.628 |
| Equity | 6.091 | 6.514 | 7.451 | 8.259 | 10.348 | 3.569 | 3.128 | 2.844 | 3.043 | 3.218 | 3.424 | 3.319 | 3.155 | 2.658 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 301 | 374 | 313 | 626 | 273 | 255 | 422 | 685 | 454 | 392 | 298 | 181 | 149 | 970 |
| Total debt | 301 | 374 | 313 | 626 | 273 | 255 | 422 | 685 | 454 | 392 | 298 | 181 | 149 | 970 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|