| Revenue | DKK 346K | -24% |
| EBITDA | DKK -336K | +73% |
| Net profit | DKK 6,3M | -41% |
| Total assets | DKK 102,1M | +6% |
| Equity | DKK 100,8M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | -84 | -26 | -23 | -23 | 1.025 | -3.573 | 418 | 624 | 453 | 346 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -200 | -0 | -0 | -453 | -488 | -483 | -503 | -526 | -553 |
| EBITDA | 1.206 | -38 | -131 | -272 | -84 | -132 | -84 | -23 | 572 | -4.308 | -65 | 121 | -1.245 | -336 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -116 | -116 | -87 | -0 | -0 | -0 |
| EBIT | 1.206 | -38 | -131 | -272 | -84 | -132 | -84 | -23 | 456 | -4.424 | -152 | 121 | -1.245 | -336 |
| Net financials | -1.641 | 6.678 | 10.773 | 8.887 | -119 | 18.468 | -3.704 | -2.092 | 2.502 | 13.924 | -700 | 13.678 | 13.502 | 7.811 |
| Profit before tax | -435 | 6.640 | 10.642 | 8.615 | -321 | 18.127 | -3.983 | -2.435 | 2.609 | 9.500 | -1.140 | 12.576 | 12.256 | 7.475 |
| Tax | 620 | 1.342 | 2.397 | 1.474 | -270 | 3.848 | -257 | -329 | -424 | 814 | -767 | 1.588 | 1.686 | 1.195 |
| Net profit | -1.055 | 5.298 | 8.245 | 7.141 | -52 | 14.279 | -3.725 | -2.106 | 3.033 | 8.686 | -374 | 10.988 | 10.570 | 6.279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.313 | 39.148 | 48.821 | 54.916 | 53.552 | 70.459 | 63.901 | 61.689 | 64.905 | 74.098 | 73.192 | 85.512 | 96.337 | 102.122 |
| Equity | 33.197 | 38.397 | 46.545 | 53.585 | 53.533 | 67.711 | 63.882 | 61.670 | 64.679 | 73.313 | 72.939 | 83.927 | 94.497 | 100.776 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 751 | 2.276 | 1.331 | 19 | 2.580 | 19 | 19 | 227 | 500 | 253 | 1.286 | 1.535 | 1.017 |
| Total debt | 116 | 751 | 2.276 | 1.331 | 19 | 2.580 | 19 | 19 | 227 | 500 | 253 | 1.286 | 1.535 | 1.017 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2015 | |
| Individual | 33.3% | 0.0% | 2015 | |
| Individual | 20.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|