| Revenue | DKK -68K | +90% |
| EBITDA | DKK -500K | -3% |
| Net profit | DKK -742K | -215% |
| Total assets | DKK 8,2M | -10% |
| Equity | DKK 7,7M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 269 | 228 | 189 | 160 | 140 | 140 | 127 | -125 | -106 | -99 | -83 | -36 | -68 |
| Staff expenses | -0 | -0 | -330 | -365 | -360 | -367 | -407 | -366 | -359 | -399 | -435 | -433 | -450 | -432 |
| EBITDA | 176 | 1.485 | -102 | -176 | -200 | -227 | -267 | -239 | 1.060 | -505 | -534 | -516 | -485 | -500 |
| Depreciation & amort. | -50 | -47 | -65 | -119 | -119 | -119 | -119 | -101 | -0 | -92 | -92 | -92 | -0 | -0 |
| EBIT | 126 | 1.439 | -167 | -295 | -318 | -346 | -386 | -340 | 1.060 | -597 | -626 | -608 | -485 | -500 |
| Net financials | 476 | 399 | 1.181 | 814 | 267 | 543 | 40 | 21 | 351 | 1.303 | -868 | 1.323 | 1.315 | -452 |
| Profit before tax | 601 | 1.838 | 1.015 | 574 | -39 | 197 | -199 | -188 | 1.410 | 706 | -1.493 | 715 | 830 | -951 |
| Tax | 127 | 389 | 61 | 28 | 6 | 54 | 73 | 66 | 308 | 156 | -330 | 159 | 183 | -209 |
| Net profit | 475 | 1.449 | 953 | 547 | -45 | 143 | -273 | -254 | 1.103 | 551 | -1.163 | 556 | 647 | -742 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.161 | 9.263 | 10.157 | 11.071 | 10.013 | 9.691 | 9.222 | 9.680 | 11.278 | 10.782 | 9.458 | 8.604 | 9.114 | 8.180 |
| Equity | 8.565 | 8.706 | 9.563 | 10.011 | 9.466 | 9.109 | 8.636 | 8.182 | 9.085 | 9.436 | 8.073 | 8.429 | 8.876 | 7.734 |
| Long-term debt | 0 | 0 | 0 | 363 | 0 | 0 | 0 | 0 | 291 | 135 | 0 | 0 | 11 | 0 |
| Short-term debt | 221 | 403 | 444 | 550 | 406 | 423 | 500 | 1.475 | 1.876 | 1.187 | 1.385 | 175 | 228 | 446 |
| Total debt | 221 | 403 | 444 | 913 | 406 | 423 | 500 | 1.475 | 2.168 | 1.322 | 1.385 | 175 | 239 | 446 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|