| Revenue | DKK -52K | -25% |
| EBITDA | DKK -88K | +17% |
| Net profit | DKK -174K | +35% |
| Total assets | DKK 7M | -8% |
| Equity | DKK 1,6M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -26 | -30 | -40 | -41 | -36 | -25 | -24 | -24 | -17 | -27 | -24 | -70 | -52 |
| Staff expenses | -109 | -90 | -90 | -120 | -180 | -150 | -60 | -60 | -48 | -37 | -36 | -36 | -36 | -36 |
| EBITDA | -132 | -116 | -120 | -137 | -221 | -186 | -85 | -84 | -72 | -54 | -63 | -60 | -106 | -88 |
| Depreciation & amort. | -0 | 1 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -132 | -117 | -128 | -137 | -221 | -186 | -85 | -84 | -72 | -54 | -63 | -60 | -106 | -88 |
| Net financials | 354 | 166 | 418 | 138 | 87 | 561 | 186 | 166 | 101 | 499 | 746 | -131 | -176 | 28 |
| Profit before tax | 222 | 49 | 290 | 1 | -13 | 376 | 167 | 82 | 29 | 445 | 683 | -190 | -283 | -60 |
| Tax | 45 | 47 | 74 | 12 | 60 | 46 | 33 | -14 | -28 | 26 | -28 | -27 | -16 | 113 |
| Net profit | 177 | 2 | 216 | -11 | -73 | 330 | 134 | 96 | 57 | 419 | 710 | -163 | -266 | -174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.350 | 3.507 | 2.202 | 2.251 | 2.770 | 3.522 | 3.458 | 3.465 | 3.575 | 4.680 | 5.414 | 6.635 | 7.616 | 6.969 |
| Equity | 1.593 | 1.500 | 1.622 | 1.516 | 1.348 | 1.583 | 1.617 | 1.613 | 1.570 | 1.889 | 2.499 | 2.236 | 1.870 | 1.596 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.756 | 2.006 | 580 | 735 | 1.422 | 1.939 | 1.842 | 1.851 | 2.001 | 2.786 | 2.915 | 4.399 | 5.746 | 5.373 |
| Total debt | 2.756 | 2.006 | 580 | 735 | 1.422 | 1.939 | 1.842 | 1.851 | 2.005 | 2.792 | 2.915 | 4.399 | 5.746 | 5.373 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|