| Revenue | DKK -22K | -91% |
| EBITDA | DKK -542K | +25% |
| Net profit | DKK 4,7M | +96% |
| Total assets | DKK 84M | -2% |
| Equity | DKK 81,9M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -54 | -65 | -85 | -122 | -178 | -281 | -228 | -259 | -231 | -227 | -240 | -378 | -240 | -22 |
| Staff expenses | -153 | -153 | -134 | -94 | -162 | -212 | -213 | -221 | -242 | -243 | -321 | -432 | -483 | -520 |
| EBITDA | -207 | -219 | -219 | -216 | -340 | -492 | -441 | -480 | -472 | -470 | -562 | -809 | -723 | -542 |
| Depreciation & amort. | -0 | -0 | -15 | -45 | -45 | -45 | -45 | -30 | -75 | -105 | -105 | -105 | -105 | -0 |
| EBIT | -207 | -219 | -234 | -261 | -385 | -537 | -486 | -510 | -547 | -575 | -667 | -914 | -828 | -542 |
| Net financials | 662 | 715 | 1.248 | 3.026 | 4.983 | 1.689 | 7.158 | 29.304 | 6.847 | 6.403 | 12.183 | 10.041 | 4.747 | 6.431 |
| Profit before tax | 700 | 386 | 822 | 2.654 | 4.437 | 1.152 | 6.672 | 28.767 | 6.299 | 5.828 | 10.833 | 8.136 | 3.489 | 5.564 |
| Tax | 123 | 164 | 47 | 141 | 64 | -0 | 3 | -270 | -0 | -131 | -0 | 159 | 1.086 | 847 |
| Net profit | 578 | 223 | 775 | 2.513 | 4.373 | 1.152 | 6.670 | 29.037 | 6.299 | 5.959 | 10.833 | 7.976 | 2.403 | 4.716 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.500 | 19.023 | 20.065 | 23.053 | 28.832 | 28.754 | 34.254 | 61.413 | 67.540 | 68.258 | 77.806 | 83.385 | 85.942 | 84.034 |
| Equity | 16.483 | 16.356 | 16.731 | 18.844 | 22.617 | 22.669 | 28.339 | 56.176 | 60.476 | 64.935 | 71.268 | 77.744 | 78.647 | 81.864 |
| Long-term debt | 1.017 | 2.624 | 3.289 | 2.545 | 3.310 | 4.849 | 5.475 | 5.029 | 2.000 | 2.000 | 2.000 | 2.159 | 3.086 | 920 |
| Short-term debt | 0 | 43 | 45 | 1.664 | 2.896 | 1.221 | 430 | 208 | 5.065 | 1.323 | 4.539 | 3.481 | 4.209 | 1.251 |
| Total debt | 1.017 | 2.667 | 3.334 | 4.208 | 6.206 | 6.069 | 5.905 | 5.237 | 7.065 | 3.323 | 6.539 | 5.641 | 7.295 | 2.171 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|