| Revenue | DKK -488K | +43% |
| EBITDA | DKK -488K | +36% |
| Net profit | DKK -2M | -5% |
| Total assets | DKK 8,2M | -29% |
| Equity | DKK 5,6M | -30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -15 | 72 | 91 | 155 | 98 | -30 | -11 | 2 | -521 | -122 | -119 | -342 | -488 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | 371 | 72 | 91 | 155 | 98 | -30 | -11 | 2 | -521 | -122 | -1.351 | -758 | -488 |
| Depreciation & amort. | -0 | -0 | -9 | -9 | -11 | -17 | -258 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| EBIT | -15 | 371 | 63 | 81 | 144 | 81 | -288 | -19 | -5 | -528 | -129 | -1.359 | -765 | -496 |
| Net financials | 267 | 618 | 3.799 | 3 | 598 | 2.028 | 5.072 | 102 | 1.026 | 16.247 | -3.429 | -1.411 | -1.234 | -1.401 |
| Profit before tax | 407 | 989 | 3.862 | 84 | 741 | 2.109 | 4.785 | 84 | 1.021 | 15.719 | -3.558 | -2.769 | -1.999 | -1.896 |
| Tax | 78 | 193 | 470 | 59 | 67 | 12 | -20 | -18 | 3 | 385 | -34 | 20 | -81 | 124 |
| Net profit | 330 | 797 | 3.392 | 25 | 674 | 2.097 | 4.805 | 102 | 1.018 | 15.335 | -3.524 | -2.789 | -1.918 | -2.020 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.735 | 4.939 | 5.256 | 5.511 | 5.803 | 7.135 | 9.366 | 9.565 | 11.442 | 22.662 | 18.948 | 14.658 | 11.597 | 8.194 |
| Equity | 388 | 997 | 2.789 | 1.813 | 2.188 | 3.585 | 7.590 | 6.992 | 6.510 | 20.445 | 15.721 | 10.940 | 8.023 | 5.603 |
| Long-term debt | 0 | 2.242 | 1.988 | 1.568 | 1.820 | 1.920 | 477 | 1.002 | 1.195 | 659 | 1.062 | 1.350 | 992 | 498 |
| Short-term debt | 1.348 | 1.700 | 479 | 2.130 | 1.790 | 1.619 | 1.299 | 1.572 | 3.738 | 1.558 | 2.166 | 2.367 | 2.583 | 2.093 |
| Total debt | 1.348 | 3.943 | 2.468 | 3.698 | 3.609 | 3.539 | 1.776 | 2.573 | 4.933 | 2.218 | 3.227 | 3.718 | 3.575 | 2.591 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|