| Revenue | DKK 400K | +50% |
| EBITDA | DKK -506K | +51% |
| Net profit | DKK -435K | -113% |
| Total assets | DKK 15M | -8% |
| Equity | DKK 14,8M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 107 | -469 | -151 | -100 | 409 | -43 | 20 | -1 | -779 | 572 | 194 | 267 | 400 |
| Staff expenses | -0 | -279 | -285 | -372 | -658 | -658 | -261 | -513 | -655 | -613 | -603 | -676 | -631 | -544 |
| EBITDA | -135 | -172 | -754 | -523 | -762 | -257 | -319 | -676 | -839 | -1.561 | -465 | -892 | -1.024 | -506 |
| Depreciation & amort. | -0 | -70 | -225 | -125 | -119 | -92 | -48 | -150 | -237 | -211 | -237 | -198 | -198 | -114 |
| EBIT | -135 | -241 | -979 | -648 | -881 | -349 | -367 | -826 | -1.076 | -1.771 | -702 | -1.090 | -1.222 | -620 |
| Net financials | 1.959 | 1.123 | 1.523 | 1.390 | 999 | 1.769 | 9.888 | 453 | 90 | 9.684 | -1.121 | 840 | 1.018 | 186 |
| Profit before tax | 1.824 | 881 | 544 | 742 | 118 | 1.420 | 9.521 | -373 | -986 | 7.913 | -1.823 | -249 | -203 | -434 |
| Tax | 29 | -4 | -129 | -38 | -154 | -20 | -133 | -102 | 592 | 4 | 2 | 3 | 1 | 1 |
| Net profit | 1.795 | 886 | 673 | 780 | 272 | 1.440 | 9.654 | -272 | -1.579 | 7.909 | -1.825 | -252 | -204 | -435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.515 | 9.734 | 10.028 | 10.372 | 10.395 | 11.554 | 20.847 | 19.572 | 18.277 | 21.965 | 18.172 | 16.837 | 16.354 | 14.968 |
| Equity | 9.475 | 9.661 | 9.934 | 10.314 | 10.285 | 11.425 | 20.779 | 19.508 | 17.874 | 21.783 | 17.957 | 16.705 | 16.251 | 14.816 |
| Long-term debt | 0 | 17 | 17 | 17 | 17 | 17 | 40 | 40 | 40 | 68 | 68 | 40 | 38 | 38 |
| Short-term debt | 40 | 57 | 77 | 42 | 93 | 112 | 28 | 24 | 364 | 115 | 147 | 93 | 65 | 114 |
| Total debt | 40 | 73 | 94 | 58 | 110 | 129 | 68 | 64 | 404 | 183 | 214 | 133 | 103 | 152 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|