| Revenue | DKK -108K | +28% |
| EBITDA | DKK -144K | +34% |
| Net profit | DKK -3,6M | +57% |
| Total assets | DKK 48,5M | -7% |
| Equity | DKK 48,1M | -7% |
| Employees | 2 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -65 | -122 | -118 | 15 | 63 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | -84 | -108 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -161 | -34 | -36 | -32 | -0 | -0 | -0 | -0 | -96 | -36 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -65 | -122 | -118 | -165 | -356 | -202 | -136 | -114 | -285 | -99 | -270 | -468 | -217 | -144 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -44 | -63 | -49 | -0 | 8 | -93 | -93 | -94 | -0 | -0 | -0 | -0 | -111 | -111 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -109 | -185 | -167 | -165 | -364 | -295 | -229 | -207 | -285 | -99 | -270 | -468 | -328 | -255 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.781 | 3.403 | 5.678 | 9.134 | 63.166 | 2.712 | -8.451 | -9.669 | 4.082 | 9.260 | -4.257 | -4.281 | -8.042 | -3.042 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 1.672 | 3.218 | 5.511 | 8.969 | 62.801 | 2.417 | -8.681 | -9.876 | 3.796 | 9.162 | -4.527 | -4.749 | -8.371 | -3.297 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -80 | -122 | -103 | 314 | 618 | -2.095 | 1.580 | -123 | -0 | -132 | 3 | -7 | 278 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 1.697 | 3.298 | 5.633 | 9.072 | 62.487 | 1.799 | -6.585 | -11.613 | 3.919 | 9.162 | -4.395 | -4.752 | -8.363 | -3.575 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.930 | 12.463 | 28.135 | 33.262 | 83.088 | 81.864 | 84.507 | 73.135 | 66.547 | 74.623 | 70.138 | 71.317 | 51.857 | 48.476 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 5.603 | 8.801 | 14.334 | 23.306 | 80.693 | 80.891 | 74.203 | 62.486 | 66.302 | 74.464 | 69.989 | 65.156 | 51.793 | 48.131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.327 | 3.662 | 13.801 | 9.955 | 2.383 | 963 | 10.304 | 10.649 | 244 | 159 | 149 | 6.161 | 65 | 345 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.327 | 3.662 | 13.801 | 9.955 | 2.383 | 963 | 10.304 | 10.649 | 244 | 159 | 149 | 6.161 | 65 | 345 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2010 | |
| Individual | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|