| Revenue | DKK 80K | +3% |
| EBITDA | DKK -60K | -417% |
| Net profit | DKK 439K | +11% |
| Total assets | DKK 13,4M | +2% |
| Equity | DKK 13,3M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -452 | 409 | 504 | 554 | 92 | 37 | 73 | 66 | 78 | -87 | 60 | 63 | 77 | 80 |
| Staff expenses | -37 | -120 | -136 | -123 | -123 | -120 | -146 | -144 | -144 | -120 | -132 | -112 | -89 | -139 |
| EBITDA | -103 | 289 | 368 | 431 | -30 | -83 | -73 | -78 | -66 | -207 | -72 | -49 | -12 | -60 |
| Depreciation & amort. | -156 | -112 | -127 | -163 | -166 | -32 | -85 | -102 | -109 | -17 | -20 | -98 | -205 | -23 |
| EBIT | -258 | 177 | 241 | 268 | -197 | -114 | -158 | -181 | -175 | -224 | -92 | -147 | -217 | -83 |
| Net financials | -1.983 | 103 | -179 | 55 | -1.888 | 565 | 225 | 292 | 868 | 1.073 | 1.628 | 1.685 | 604 | 533 |
| Profit before tax | -2.146 | 280 | 62 | 322 | -2.085 | 450 | 67 | 111 | 692 | 849 | 1.536 | 1.538 | 387 | 451 |
| Tax | -69 | 29 | 67 | 54 | 38 | 89 | 49 | 37 | 47 | 34 | -27 | -11 | -10 | 11 |
| Net profit | -2.077 | 251 | -6 | 268 | -2.122 | 361 | 18 | 74 | 646 | 814 | 1.563 | 1.548 | 397 | 439 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.826 | 0 | 12.648 | 12.947 | 8.585 | 8.881 | 8.840 | 8.754 | 9.017 | 9.773 | 11.487 | 12.934 | 13.107 | 13.393 |
| Equity | 10.177 | 0 | 10.124 | 10.485 | 8.261 | 8.519 | 8.431 | 8.397 | 8.932 | 9.633 | 11.296 | 12.727 | 13.002 | 13.307 |
| Long-term debt | -2.116 | 0 | 1.879 | 1.760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -401 | 0 | 418 | 421 | 55 | 82 | 115 | 57 | 85 | 140 | 190 | 207 | 105 | 87 |
| Total debt | -2.518 | 0 | 2.297 | 2.181 | 55 | 82 | 115 | 57 | 85 | 140 | 190 | 207 | 105 | 87 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|