| Revenue | DKK 638K | +1782% |
| EBITDA | DKK -41K | +93% |
| Net profit | DKK 445K | -64% |
| Total assets | DKK 23,8M | -9% |
| Equity | DKK 22,7M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -81 | -16 | -10 | 33 | -53 | -22 | -49 | -101 | -91 | -219 | 34 | 34 | 638 |
| Staff expenses | -50 | -87 | -0 | -0 | -0 | -0 | -191 | -257 | -320 | -412 | -449 | -668 | -654 | -679 |
| EBITDA | -72 | -168 | -16 | -10 | 33 | -53 | -213 | -306 | -421 | -503 | -668 | -634 | -620 | -41 |
| Depreciation & amort. | -0 | 24 | 401 | -24 | -31 | -32 | -33 | -33 | -33 | -44 | -49 | -50 | -47 | -27 |
| EBIT | -72 | -191 | -418 | -34 | 2 | -85 | -246 | -339 | -454 | -547 | -716 | -683 | -667 | -68 |
| Net financials | 1.286 | 2.654 | 3.292 | 2.473 | 22.429 | -5.951 | 634 | -3.815 | 1.029 | 2.848 | -955 | 2.502 | 2.351 | 473 |
| Profit before tax | 1.214 | 2.463 | 2.874 | 2.439 | 22.432 | -6.035 | 387 | -4.154 | 574 | 2.301 | -1.671 | 1.819 | 1.684 | 405 |
| Tax | 182 | 103 | 57 | 176 | -231 | 451 | 137 | -296 | -356 | 464 | -588 | 448 | 460 | -40 |
| Net profit | 1.032 | 2.360 | 2.817 | 2.263 | 22.662 | -6.486 | 250 | -3.858 | 931 | 1.838 | -1.083 | 1.371 | 1.224 | 445 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.476 | 14.014 | 13.833 | 18.298 | 39.855 | 30.587 | 30.630 | 25.069 | 25.503 | 28.411 | 26.724 | 26.251 | 26.164 | 23.764 |
| Equity | 10.254 | 11.739 | 12.525 | 16.938 | 38.689 | 29.391 | 29.535 | 25.047 | 25.428 | 27.152 | 24.755 | 26.008 | 25.132 | 22.746 |
| Long-term debt | 0 | 1.114 | 1.077 | 1.084 | 1.009 | 1.131 | 930 | 0 | 12 | 67 | 67 | 80 | 62 | 38 |
| Short-term debt | 13 | 1.011 | 49 | 114 | 156 | 65 | 165 | 22 | 63 | 1.192 | 1.902 | 164 | 970 | 981 |
| Total debt | 13 | 2.125 | 1.126 | 1.197 | 1.166 | 1.196 | 1.095 | 22 | 75 | 1.259 | 1.969 | 244 | 1.032 | 1.018 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|