| Revenue | DKK 91K | -22% |
| EBITDA | DKK -212K | -13% |
| Net profit | DKK 1,6M | +80% |
| Total assets | DKK 49,1M | +20% |
| Equity | DKK 41,3M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 25 | 0 | 118 | 339 | 342 | 160 | 138 | 127 | 31 | 61 | 115 | 91 |
| Staff expenses | -0 | -0 | -0 | -522 | -683 | -465 | -244 | -242 | -242 | -242 | -272 | -302 | -302 |
| EBITDA | -99 | -238 | -528 | -504 | -487 | -326 | -83 | -105 | -115 | -212 | -212 | -187 | -212 |
| Depreciation & amort. | 82 | -0 | -0 | -18 | -17 | -9 | -9 | -9 | -9 | -9 | -0 | -0 | -0 |
| EBIT | -181 | -238 | -528 | -522 | -504 | -335 | -92 | -114 | -124 | -221 | -212 | -187 | -212 |
| Net financials | 524 | 679 | 441 | -1.922 | 1.911 | 1.767 | 611 | 10.767 | 1.472 | 12.127 | -5.831 | 1.069 | 1.864 |
| Profit before tax | 148 | 441 | -87 | -2.444 | 1.407 | 1.432 | 518 | 10.654 | 1.348 | 14.682 | -6.043 | 882 | 1.652 |
| Tax | 45 | 98 | -224 | -420 | 28 | 138 | 104 | 320 | 30 | 523 | -4 | -32 | 7 |
| Net profit | 104 | 343 | 137 | -2.024 | 1.378 | 1.294 | 415 | 10.333 | 1.318 | 14.160 | -6.039 | 914 | 1.645 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.018 | 22.694 | 21.806 | 21.199 | 28.171 | 33.715 | 21.771 | 36.232 | 47.829 | 46.389 | 39.711 | 40.761 | 49.099 |
| Equity | 18.590 | 18.883 | 18.920 | 16.896 | 18.225 | 19.419 | 19.733 | 29.966 | 31.184 | 45.244 | 38.855 | 39.719 | 41.324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.320 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.427 | 3.811 | 2.886 | 4.303 | 9.947 | 14.296 | 2.038 | 6.266 | 3.324 | 1.145 | 856 | 1.042 | 7.775 |
| Total debt | 4.427 | 3.811 | 2.886 | 4.303 | 9.947 | 14.296 | 2.038 | 6.266 | 16.644 | 1.145 | 856 | 1.042 | 7.775 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|