| Revenue | DKK -71K | -129% |
| EBITDA | DKK -278K | -232% |
| Net profit | DKK 2,8M | +163% |
| Total assets | DKK 14,4M | +18% |
| Equity | DKK 14,2M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -101 | — | — | — | 100 | 139 | 100 | 43 | 61 | 37 | 0 | -114 | 248 | -71 |
| Staff expenses | -53 | -0 | -0 | -0 | -237 | -329 | -307 | -175 | -64 | -44 | -20 | -40 | -36 | -206 |
| EBITDA | 158 | 0 | 0 | 0 | -136 | -190 | -208 | -131 | -3 | -7 | -20 | -154 | 211 | -278 |
| Depreciation & amort. | -70 | -0 | -0 | -0 | -132 | -148 | -148 | -132 | -80 | -45 | -45 | -45 | -0 | -0 |
| EBIT | 88 | 0 | 0 | 0 | -268 | -338 | -356 | -263 | -84 | -53 | -65 | -199 | 211 | -278 |
| Net financials | -59 | 0 | 0 | 0 | 385 | 848 | 831 | 553 | 1.647 | 2.858 | -28 | 1.309 | 906 | 3.069 |
| Profit before tax | -92 | 0 | 0 | 0 | 67 | 470 | 401 | 199 | 1.546 | 2.793 | -127 | 1.110 | 1.118 | 2.792 |
| Tax | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 | 69 | 32 |
| Net profit | -66 | 0 | 0 | 0 | 67 | 470 | 401 | 199 | 1.546 | 2.793 | -127 | 1.143 | 1.049 | 2.760 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.458 | 0 | 0 | 0 | 9.994 | 10.034 | 10.438 | 10.441 | 11.372 | 12.942 | 12.091 | 13.666 | 12.207 | 14.430 |
| Equity | 8.132 | 0 | 0 | 0 | 7.776 | 7.926 | 8.006 | 8.097 | 9.532 | 11.325 | 10.538 | 11.457 | 11.921 | 14.206 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.926 | 1.835 | 1.739 | 1.646 | 1.551 | 1.453 | 1.359 | 1.288 | 0 | 0 |
| Short-term debt | -326 | 0 | 0 | 0 | 292 | 273 | 692 | 699 | 289 | 163 | 195 | 921 | 286 | 224 |
| Total debt | -326 | 0 | 0 | 0 | 2.218 | 2.108 | 2.432 | 2.344 | 1.839 | 1.617 | 1.553 | 2.209 | 286 | 224 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|