| Revenue | DKK -104K | -34% |
| EBITDA | DKK -194K | +45% |
| Net profit | DKK 120K | -26% |
| Total assets | DKK 6,9M | -5% |
| Equity | DKK 5,8M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -667 | -243 | -115 | -238 | 110 | -141 | -214 | -79 | 143 | -263 | -223 | -187 | -157 | -104 |
| Staff expenses | -244 | -210 | -205 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -195 | -90 |
| EBITDA | -911 | -453 | -319 | -238 | 110 | -141 | -214 | -79 | 143 | -263 | -223 | -187 | -352 | -194 |
| Depreciation & amort. | -76 | -93 | -112 | -93 | -88 | -123 | -139 | -108 | -84 | -49 | -49 | -65 | -48 | -44 |
| EBIT | -986 | -546 | -431 | -331 | 22 | -263 | -353 | -187 | 59 | -311 | -273 | -252 | -400 | -238 |
| Net financials | 363 | -344 | 554 | -81 | -182 | 484 | -521 | 633 | 303 | 1.215 | -1.070 | 562 | 571 | 359 |
| Profit before tax | -623 | -891 | 122 | -412 | -160 | 220 | -874 | 446 | 362 | 904 | -1.343 | 310 | 171 | 121 |
| Tax | -7 | 370 | 1 | -1 | 6 | 5 | 4 | 4 | 4 | 7 | 18 | 9 | 9 | 1 |
| Net profit | -616 | -1.261 | 122 | -411 | -166 | 216 | -879 | 442 | 358 | 897 | -1.361 | 301 | 162 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.075 | 10.628 | 10.510 | 9.860 | 9.648 | 10.942 | 9.794 | 9.510 | 10.003 | 10.657 | 8.885 | 8.479 | 7.197 | 6.851 |
| Equity | 9.740 | 8.329 | 8.450 | 7.939 | 7.673 | 7.785 | 6.853 | 7.241 | 7.543 | 7.865 | 6.447 | 6.689 | 5.791 | 5.844 |
| Long-term debt | 1.320 | 1.320 | 1.320 | 1.320 | 1.320 | 1.320 | 1.317 | 1.251 | 1.184 | 1.114 | 1.043 | 1.004 | 949 | 885 |
| Short-term debt | 1.015 | 979 | 740 | 601 | 655 | 1.838 | 1.624 | 1.018 | 1.276 | 1.679 | 1.394 | 785 | 457 | 122 |
| Total debt | 2.335 | 2.299 | 2.060 | 1.921 | 1.975 | 3.158 | 2.941 | 2.269 | 2.460 | 2.792 | 2.438 | 1.790 | 1.407 | 1.007 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|