| Revenue | DKK -57K | -72% |
| EBITDA | DKK -297K | +16% |
| Net profit | DKK 199K | -81% |
| Total assets | DKK 11,2M | -1% |
| Equity | DKK 11,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 288 | 257 | 264 | 227 | 241 | 1.531 | -208 | -202 | -57 |
| Staff expenses | -0 | -0 | -0 | -120 | -120 | -120 | -120 | -150 | -121 | -120 | -120 | -120 | -150 | -240 |
| EBITDA | 203 | 222 | 297 | 177 | 137 | 168 | 137 | 114 | 105 | 121 | 1.411 | -328 | -352 | -297 |
| Depreciation & amort. | 29 | 29 | 29 | 29 | 29 | 29 | -29 | -34 | -61 | -61 | -40 | -32 | -27 | -0 |
| EBIT | 174 | 193 | 268 | 148 | 109 | 139 | 108 | 80 | 45 | 60 | 1.371 | -360 | -379 | -297 |
| Net financials | 111 | 619 | 421 | 1.228 | -89 | 750 | 251 | 683 | -181 | 2.121 | 1.996 | -465 | 1.745 | 555 |
| Profit before tax | 155 | 643 | 436 | 1.120 | -250 | 627 | 91 | 476 | -425 | 1.892 | 2.027 | -825 | 1.366 | 258 |
| Tax | 13 | 73 | 53 | 90 | -114 | 87 | -32 | 52 | -148 | 361 | 78 | -177 | 305 | 59 |
| Net profit | 142 | 570 | 383 | 1.031 | -136 | 541 | 123 | 424 | -278 | 1.531 | 1.949 | -648 | 1.061 | 199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.984 | 8.893 | 9.207 | 10.327 | 9.965 | 10.111 | 10.083 | 10.323 | 9.607 | 11.363 | 11.380 | 10.433 | 11.271 | 11.176 |
| Equity | 8.279 | 8.548 | 8.632 | 9.362 | 8.826 | 9.367 | 9.090 | 9.114 | 8.436 | 9.667 | 11.316 | 10.368 | 11.129 | 11.129 |
| Long-term debt | 365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 340 | 344 | 576 | 965 | 1.138 | 744 | 992 | 1.202 | 1.171 | 1.690 | 62 | 65 | 142 | 35 |
| Total debt | 705 | 344 | 576 | 965 | 1.138 | 744 | 992 | 1.202 | 1.171 | 1.690 | 62 | 65 | 142 | 35 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|