| Revenue | DKK -98K | -22% |
| EBITDA | DKK -138K | +22% |
| Net profit | DKK -247K | -164% |
| Total assets | DKK 1,1M | -25% |
| Equity | DKK 1,1M | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 12 | 159 | 92 | 19 | 9 | -172 | -153 | -109 | -104 | -127 | -182 | -125 | -98 |
| Staff expenses | -24 | -24 | -160 | -5 | -71 | -56 | -55 | -156 | -98 | -96 | -57 | -42 | -51 | -40 |
| EBITDA | 42 | -48 | -124 | -98 | -193 | -182 | -227 | -309 | -207 | -200 | -184 | -224 | -176 | -138 |
| Depreciation & amort. | -0 | -0 | -28 | -0 | -44 | -44 | -44 | -109 | -59 | -59 | -59 | -20 | -0 | -0 |
| EBIT | 42 | -48 | -152 | -98 | -237 | -226 | -271 | -418 | -266 | -259 | -243 | -244 | -176 | -138 |
| Net financials | 730 | 479 | 288 | 424 | -14 | 233 | -13 | 28 | -120 | 236 | 50 | 45 | 64 | -109 |
| Profit before tax | 772 | 432 | 136 | 325 | -251 | 8 | -284 | -391 | -386 | -23 | -193 | -199 | -113 | -247 |
| Tax | 27 | 19 | -24 | 5 | -0 | -0 | 192 | -2 | -0 | -0 | -0 | -45 | -19 | -0 |
| Net profit | 745 | 413 | 160 | 320 | -251 | 8 | -476 | -389 | -386 | -23 | -193 | -154 | -94 | -247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.816 | 4.478 | 5.209 | 4.815 | 4.059 | 4.092 | 3.514 | 2.897 | 2.378 | 2.344 | 2.159 | 2.001 | 1.479 | 1.112 |
| Equity | 3.658 | 3.974 | 4.134 | 4.358 | 4.010 | 3.917 | 3.337 | 2.843 | 2.349 | 2.215 | 1.909 | 1.641 | 1.430 | 1.061 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 158 | 504 | 1.075 | 458 | 48 | 175 | 177 | 54 | 29 | 128 | 250 | 360 | 50 | 51 |
| Total debt | 158 | 504 | 1.075 | 458 | 48 | 175 | 177 | 54 | 29 | 128 | 250 | 360 | 50 | 51 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|