| Revenue | DKK -26K | +38% |
| EBITDA | DKK -844K | +10% |
| Net profit | DKK -1,8M | -39% |
| Total assets | DKK 6,6M | -22% |
| Equity | DKK 6,5M | -22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -404 | 238 | 316 | 333 | 422 | 546 | 464 | 1.057 | 5 | 519 | 76 | -25 | -19 | -26 |
| Staff expenses | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.301 | -1.229 | -1.113 | -913 | -817 |
| EBITDA | -454 | 238 | 316 | 333 | 422 | 546 | 464 | 1.057 | 5 | -782 | -1.153 | -1.241 | -932 | -844 |
| Depreciation & amort. | -397 | -199 | -194 | -195 | -230 | -346 | -368 | -368 | -284 | -1.236 | -117 | -161 | -0 | -0 |
| EBIT | -851 | 39 | 122 | 138 | 192 | 200 | 96 | 689 | -279 | -2.017 | -1.270 | -1.402 | -932 | -844 |
| Net financials | 955 | 199 | 987 | 1.625 | 3.171 | 546 | -760 | 746 | -1.085 | -75 | -637 | -282 | -379 | -979 |
| Profit before tax | 499 | 298 | 1.109 | 1.763 | 3.363 | 746 | -664 | 1.435 | -1.364 | -2.092 | -1.907 | -1.684 | -1.312 | -1.822 |
| Tax | 198 | 30 | -14 | 37 | 12 | 25 | -21 | 43 | -73 | 213 | -0 | -0 | -0 | -0 |
| Net profit | 302 | 268 | 1.123 | 1.726 | 3.351 | 721 | -643 | 1.392 | -1.292 | -2.305 | -1.907 | -1.684 | -1.312 | -1.822 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.606 | 15.713 | 16.485 | 17.865 | 27.898 | 21.164 | 23.266 | 26.542 | 17.312 | 14.917 | 11.599 | 9.770 | 8.411 | 6.589 |
| Equity | 11.192 | 11.364 | 12.186 | 13.912 | 17.013 | 17.484 | 16.592 | 17.734 | 16.192 | 13.637 | 11.480 | 9.682 | 8.370 | 6.548 |
| Long-term debt | 502 | 3.942 | 3.763 | 3.580 | 3.393 | 3.203 | 2.279 | 1.075 | 1.000 | 965 | 0 | 0 | 0 | 0 |
| Short-term debt | 845 | 302 | 435 | 238 | 7.331 | 316 | 4.255 | 7.626 | 85 | 315 | 118 | 87 | 41 | 41 |
| Total debt | 1.346 | 4.244 | 4.198 | 3.817 | 10.724 | 3.519 | 6.534 | 8.701 | 1.085 | 1.280 | 118 | 87 | 41 | 41 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|