| Revenue | DKK -256K | -265% |
| EBITDA | DKK -849K | -86% |
| Net profit | DKK 815K | -13% |
| Total assets | DKK 32,2M | -1% |
| Equity | DKK 32,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 596 | 410 | 398 | 590 | 399 | 194 | 214 | 289 | 1 | -253 | -237 | -189 | 155 | -256 |
| Staff expenses | -525 | -520 | -208 | -20 | -85 | -289 | -179 | -252 | -133 | -216 | -631 | -692 | -611 | -594 |
| EBITDA | 70 | -110 | 190 | 570 | 314 | -95 | 205 | 37 | -133 | -470 | -868 | -881 | -457 | -849 |
| Depreciation & amort. | -76 | -76 | -76 | -37 | -0 | -0 | 85 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -187 | 113 | 533 | 314 | -95 | 120 | 37 | -133 | -470 | -868 | -881 | -457 | -849 |
| Net financials | -6.061 | -49 | -26.771 | 12.986 | 8.949 | 1.535 | 744 | 18.601 | 5.524 | 1.162 | 134 | 661 | 1.389 | 1.683 |
| Profit before tax | -6.067 | -236 | -26.658 | 13.518 | 9.262 | 1.440 | 863 | 18.638 | 5.391 | 293 | -734 | -220 | 933 | 833 |
| Tax | -11 | 36 | 2 | 98 | 35 | -85 | 0 | -23 | 51 | 115 | -178 | 502 | -0 | 18 |
| Net profit | -6.056 | -272 | -26.659 | 13.420 | 9.228 | 1.525 | 863 | 18.660 | 5.340 | 178 | -555 | -722 | 933 | 815 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.496 | 15.258 | 2.825 | 2.025 | 9.160 | 13.941 | 15.959 | 31.206 | 34.283 | 33.900 | 33.378 | 31.530 | 32.446 | 32.240 |
| Equity | 22.179 | 11.715 | -14.994 | -1.574 | 6.729 | 12.007 | 14.140 | 29.403 | 33.688 | 33.866 | 33.254 | 31.473 | 32.345 | 32.161 |
| Long-term debt | 0 | 0 | 38 | 101 | 101 | 101 | 101 | 118 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.317 | 3.543 | 3.659 | 2.703 | 2.330 | 1.833 | 1.718 | 1.685 | 595 | 33 | 124 | 57 | 101 | 79 |
| Total debt | 3.317 | 3.543 | 3.697 | 2.804 | 2.431 | 1.935 | 1.819 | 1.803 | 595 | 33 | 124 | 57 | 101 | 79 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|