| Revenue | DKK -58K | -41% |
| EBITDA | DKK -82K | +17% |
| Net profit | DKK -208K | +30% |
| Total assets | DKK 1,9M | -22% |
| Equity | DKK 1,7M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 61 | 425 | 106 | -8 | 534 | 4 | -17 | -111 | -79 | -99 | -58 |
| Staff expenses | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 38 | 68 | 61 | 425 | 106 | -8 | 534 | -55 | -17 | -111 | -79 | -99 | -82 |
| Depreciation & amort. | -0 | -0 | 29 | 91 | 71 | -48 | -156 | -142 | -8 | -13 | -65 | -65 | -65 | -8 |
| EBIT | 48 | 38 | 40 | -29 | 355 | 57 | -164 | 392 | -63 | -30 | -176 | -144 | -164 | -90 |
| Net financials | 145 | 187 | 205 | 227 | -581 | 1.117 | -207 | -112 | -60 | 439 | 94 | 318 | -178 | -144 |
| Profit before tax | 193 | 225 | 245 | 197 | -226 | 1.174 | -371 | 280 | 20 | 409 | -82 | 174 | -342 | -234 |
| Tax | 55 | 56 | 68 | 51 | -78 | 235 | -35 | 74 | -57 | 88 | -18 | 37 | -44 | -26 |
| Net profit | 138 | 169 | 177 | 146 | -148 | 939 | -336 | 206 | 77 | 321 | -64 | 137 | -298 | -208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.462 | 6.434 | 4.700 | 4.925 | 3.765 | 4.470 | 3.971 | 2.340 | 2.103 | 2.588 | 2.721 | 2.478 | 2.443 | 1.915 |
| Equity | 4.288 | 4.409 | 2.038 | 2.034 | 1.835 | 2.274 | 1.885 | 2.037 | 2.060 | 2.281 | 2.218 | 2.296 | 1.998 | 1.722 |
| Long-term debt | 1.964 | 1.901 | 1.845 | 1.752 | 1.236 | 702 | 671 | 24 | 0 | 62 | 0 | 123 | 419 | 177 |
| Short-term debt | 209 | 124 | 817 | 1.130 | 694 | 1.460 | 1.416 | 249 | 35 | 216 | 493 | 150 | 445 | 193 |
| Total debt | 2.173 | 2.025 | 2.662 | 2.881 | 1.930 | 2.162 | 2.086 | 272 | 35 | 279 | 493 | 150 | 445 | 193 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|