| Revenue | DKK 252K | +4% |
| EBITDA | DKK 252K | +4% |
| Net profit | DKK -1,9M | -147% |
| Total assets | DKK 16M | -16% |
| Equity | DKK 15,8M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109 | 121 | 698 | 286 | 480 | 231 | 971 | -167 | 55 | -0 | 186 | 230 | 242 | 252 |
| Staff expenses | -512 | -683 | -1.262 | -1.393 | -1.398 | -1.271 | -1.261 | -1.260 | -752 | -240 | -80 | -0 | -0 | -0 |
| EBITDA | -403 | -562 | -565 | -1.106 | -917 | -1.040 | -290 | -1.427 | -698 | -240 | 106 | 230 | 242 | 252 |
| Depreciation & amort. | -233 | -326 | -313 | -306 | -311 | -311 | -296 | -125 | -121 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -636 | -888 | -877 | -1.412 | -1.228 | -1.351 | -586 | -1.552 | -819 | -240 | 106 | 230 | 242 | 252 |
| Net financials | -866 | 2.919 | 1.794 | 961 | -2.060 | -355 | -586 | 160 | 1.895 | -2.098 | -851 | 919 | 3.635 | -2.801 |
| Profit before tax | -749 | 2.031 | 917 | -451 | -3.288 | -1.706 | -1.171 | -1.391 | 1.076 | -2.339 | -745 | 1.149 | 3.877 | -2.549 |
| Tax | 376 | 580 | 300 | -91 | -686 | 721 | -0 | -0 | -0 | 2 | -0 | -0 | -271 | -600 |
| Net profit | -1.125 | 1.451 | 617 | -360 | -2.601 | -2.426 | -1.171 | -1.391 | 1.076 | -2.341 | -745 | 1.149 | 4.148 | -1.949 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.982 | 37.284 | 38.186 | 36.332 | 34.518 | 31.293 | 29.820 | 18.091 | 18.498 | 15.183 | 13.590 | 14.732 | 18.900 | 15.956 |
| Equity | 25.460 | 26.660 | 27.181 | 25.821 | 23.120 | 20.592 | 19.317 | 17.846 | 18.322 | 14.981 | 13.436 | 14.585 | 18.733 | 15.784 |
| Long-term debt | 10.266 | 10.140 | 10.140 | 10.140 | 10.140 | 10.140 | 0 | 0 | 0 | 0 | 0 | 0 | 138 | 142 |
| Short-term debt | 255 | 484 | 865 | 371 | 1.258 | 561 | 10.503 | 245 | 176 | 202 | 154 | 147 | 29 | 30 |
| Total debt | 10.521 | 10.624 | 11.005 | 10.511 | 11.398 | 10.701 | 10.503 | 245 | 176 | 202 | 154 | 147 | 167 | 172 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|