| Revenue | DKK -178K | +114% |
| EBITDA | DKK -243K | -68% |
| Net profit | DKK 999K | +35% |
| Total assets | DKK 12,4M | +1% |
| Equity | DKK 11,2M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -106 | -101 | -95 | -95 | -83 | -90 | -144 | -510 | -61 | -20 | -103 | -113 | -83 | -178 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -61 | -61 | -61 | -64 |
| EBITDA | -106 | -101 | -95 | -95 | -83 | -90 | -144 | -510 | -61 | -51 | -165 | -174 | -145 | -243 |
| Depreciation & amort. | -16 | -384 | -20 | -197 | -21 | -13 | -18 | -41 | -48 | -54 | -67 | -88 | -80 | -76 |
| EBIT | -122 | -485 | -115 | -293 | -104 | -102 | -161 | -551 | -109 | -105 | -232 | -262 | -225 | -319 |
| Net financials | -938 | 717 | 1.653 | 1.947 | -104 | 2.139 | 299 | 1.358 | 1.348 | 886 | 735 | 1.200 | 965 | 1.385 |
| Profit before tax | -1.167 | 172 | 1.481 | 1.606 | -219 | 2.016 | 130 | 807 | 1.239 | 781 | 503 | 938 | 741 | 1.066 |
| Tax | 2 | 54 | 75 | 203 | 16 | 139 | -4 | -0 | -0 | -0 | -0 | -0 | 2 | 68 |
| Net profit | -1.168 | 118 | 1.406 | 1.403 | -235 | 1.877 | 134 | 807 | 1.239 | 781 | 503 | 938 | 739 | 999 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.124 | 7.938 | 9.213 | 10.509 | 10.071 | 11.650 | 13.244 | 14.173 | 14.375 | 14.121 | 13.317 | 12.336 | 12.308 | 12.389 |
| Equity | 8.076 | 7.894 | 9.099 | 10.302 | 9.867 | 11.544 | 11.378 | 12.077 | 13.000 | 11.631 | 12.048 | 11.086 | 11.225 | 11.224 |
| Long-term debt | 0 | -7 | -4 | -8 | -6 | -6 | 1.273 | 1.271 | 1.226 | 1.179 | 1.137 | 1.023 | 985 | 933 |
| Short-term debt | 48 | 38 | 110 | 200 | 198 | 102 | 593 | 825 | 150 | 1.311 | 132 | 227 | 97 | 232 |
| Total debt | 48 | 38 | 110 | 200 | 198 | 102 | 1.866 | 2.096 | 1.376 | 2.490 | 1.269 | 1.250 | 1.083 | 1.165 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|