| Revenue | DKK -160K | -19% |
| EBITDA | DKK -224K | +15% |
| Net profit | DKK -202K | +94% |
| Total assets | DKK 8,5M | -1% |
| Equity | DKK 7,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | -43 | — | — | 23 | 87 | -1.353 | -93 | -205 | -190 | 29 | -60 | -199 | -160 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -0 | -278 | -224 | -111 | -51 | -65 | -64 |
| EBITDA | 495 | -43 | 0 | 0 | 23 | 87 | -1.393 | -93 | -483 | -413 | -82 | -111 | -264 | -224 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -234 | -0 | -0 |
| EBIT | 495 | -43 | 0 | 0 | 12 | 77 | -1.404 | -104 | -494 | -424 | -93 | -345 | -264 | -224 |
| Net financials | 256 | -1.329 | 0 | 0 | 1.836 | 751 | 902 | 155 | 3.010 | 3.308 | 16.044 | -18.219 | -3.128 | -177 |
| Profit before tax | 289 | -697 | 0 | 0 | 1.848 | 828 | -502 | 51 | 2.516 | 2.884 | 15.951 | -18.564 | -3.392 | -401 |
| Tax | 160 | 209 | -0 | -0 | 28 | 65 | -406 | -110 | -235 | -51 | 94 | 193 | -82 | -199 |
| Net profit | 129 | -906 | 0 | 0 | 1.820 | 763 | -96 | 161 | 2.751 | 2.935 | 15.858 | -18.757 | -3.309 | -202 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.155 | 8.634 | 0 | 0 | 11.561 | 11.281 | 10.842 | 10.507 | 13.061 | 16.074 | 33.335 | 11.964 | 8.514 | 8.461 |
| Equity | 2.567 | 3.820 | 0 | 0 | 7.759 | 8.104 | 7.949 | 7.810 | 10.481 | 13.360 | 30.276 | 11.598 | 8.230 | 7.913 |
| Long-term debt | 2.399 | -2.431 | 0 | 0 | 2.431 | 2.431 | 2.431 | 2.431 | 2.431 | 2.348 | 2.346 | 0 | 0 | 0 |
| Short-term debt | 1.189 | -2.383 | 0 | 0 | 1.309 | 673 | 407 | 264 | 149 | 366 | 541 | 365 | 284 | 549 |
| Total debt | 3.588 | -4.814 | 0 | 0 | 3.740 | 3.104 | 2.838 | 2.695 | 2.580 | 2.714 | 2.887 | 365 | 284 | 549 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|