| Revenue | DKK 7,1M | -816% |
| EBITDA | DKK -3,4M | -320% |
| Net profit | DKK -5,6M | -177% |
| Total assets | DKK 141,7M | -4% |
| Equity | DKK 122,2M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -754 | -1.607 | 205 | 245 | -15 | -845 | -114 | -183 | -583 | -550 | -8 | -567 | -991 | 7.091 |
| Staff expenses | -36 | -38 | -48 | -80 | -65 | -12 | -3 | -103 | -284 | -30 | -318 | -225 | -233 | -187 |
| EBITDA | -790 | -1.645 | 157 | 165 | 39.263 | -857 | 23.004 | -7.939 | -6.165 | -6.481 | -27.374 | -2.925 | 1.566 | -3.439 |
| Depreciation & amort. | -327 | -295 | -1.575 | -273 | -273 | -195 | -24 | -21 | -0 | -0 | -10 | -20 | -20 | -13 |
| EBIT | -1.118 | -1.940 | -1.418 | -108 | 38.990 | -1.052 | 22.980 | -7.960 | -6.165 | -6.481 | -27.384 | -2.945 | 1.546 | -3.451 |
| Net financials | -1.407 | -774 | -12.451 | -4.960 | 5.297 | 1.760 | 2.912 | 1.084 | 5.940 | 4.598 | -11.517 | 1.501 | 3.538 | 591 |
| Profit before tax | -2.525 | -2.715 | -13.869 | -5.068 | 44.287 | 708 | 25.892 | -6.876 | -225 | -1.882 | -38.901 | -1.444 | 5.084 | -2.860 |
| Tax | 916 | -477 | -145 | 142 | 8.625 | 701 | 5.008 | -3.258 | -802 | -1.384 | -7.390 | -1.278 | -2.229 | 2.759 |
| Net profit | -3.441 | -2.238 | -13.724 | -5.210 | 35.662 | 7 | 20.885 | -3.618 | 577 | -498 | -31.510 | -166 | 7.313 | -5.619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 142.983 | 138.554 | 121.290 | 112.539 | 153.253 | 167.607 | 200.725 | 191.268 | 174.921 | 174.267 | 150.373 | 141.451 | 147.993 | 141.749 |
| Equity | 132.925 | 128.545 | 113.224 | 106.432 | 139.872 | 139.812 | 160.649 | 157.031 | 153.194 | 153.944 | 126.270 | 128.154 | 134.834 | 122.170 |
| Long-term debt | 99 | 55 | 3 | 0 | 0 | 633 | 633 | 637 | 637 | 637 | 637 | 637 | 637 | 637 |
| Short-term debt | 9.560 | 9.954 | 4.063 | 6.108 | 5.280 | 18.486 | 25.689 | 22.093 | 10.491 | 10.084 | 18.287 | 8.549 | 10.344 | 13.707 |
| Total debt | 9.659 | 10.009 | 4.066 | 6.108 | 5.280 | 19.120 | 26.323 | 22.730 | 11.128 | 10.721 | 18.924 | 9.186 | 10.981 | 14.344 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2026 | |
| Individual | 33.3% | 0.0% | 2026 | |
| Individual | 0.0% | 50.0% | 2026 | |
| Individual | 0.0% | 50.0% | 2026 |
| Person | Role here | Other companies |
|---|