| Revenue | DKK -7,6M | +17% |
| EBITDA | DKK -7,6M | -13% |
| Net profit | DKK -65,4M | -1236% |
| Total assets | DKK 1,2B | -5% |
| Equity | DKK 681,8M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -294 | -3.769 | -1.860 | -3.975 | 108 | 738 | 1.497 | 870 | 544 | 0 | -6.942 | -6.216 | -6.506 | -7.590 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.552 | -2.602 | -2.670 | -2.693 | -2.520 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -294 | -3.769 | -1.860 | -3.975 | -6.079 | -10.511 | -11.629 | -14.252 | -14.862 | -6.869 | -6.942 | -6.216 | -6.712 | -7.590 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 10 | -14 | -15 | -15 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -294 | -3.769 | -1.860 | -3.975 | -6.089 | -10.525 | -11.644 | -14.267 | -14.874 | -6.869 | -6.942 | -6.216 | -6.712 | -7.590 |
| Net financials | 29.046 | 105.917 | 138.240 | 20.951 | -23.611 | 116.515 | 54.767 | 279.239 | 276.792 | 1.589 | -134.121 | -178.942 | 14.788 | -64.315 |
| Profit before tax | 28.752 | 102.148 | 136.380 | 16.976 | -29.700 | 105.990 | 43.123 | 264.972 | 261.918 | -5.280 | -141.063 | -185.158 | 8.282 | -71.905 |
| Tax | 4.430 | 9.886 | 22.182 | 2.075 | -2.472 | 20.819 | 3.544 | -12.240 | 52.546 | -12.009 | -40.389 | -15.719 | 12.974 | -6.470 |
| Net profit | 24.323 | 92.262 | 114.198 | 14.900 | -27.458 | 85.245 | 39.537 | 277.212 | 209.256 | 6.729 | -100.674 | -169.439 | -4.898 | -65.435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 535.113 | 624.083 | 693.988 | 741.424 | 877.461 | 941.873 | 961.362 | 1.239.233 | 1.494.194 | 1.505.242 | 1.400.485 | 1.215.189 | 1.238.272 | 1.182.116 |
| Equity | 232.742 | 325.004 | 439.202 | 454.103 | 125 | 719.668 | 759.205 | 1.036.417 | 1.245.673 | 1.022.241 | 921.567 | 752.128 | 747.230 | 681.795 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 302.371 | 299.079 | 254.785 | 287.321 | 243.037 | 222.205 | 202.157 | 202.816 | 248.521 | 483.001 | 478.918 | 463.061 | 491.042 | 500.321 |
| Total debt | 302.371 | 299.079 | 254.785 | 287.321 | 243.037 | 222.205 | 202.157 | 202.816 | 248.521 | 483.001 | 478.918 | 463.061 | 491.042 | 500.321 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|