| Revenue | DKK -109K | -17% |
| EBITDA | DKK -1,3M | -2% |
| Net profit | DKK 27,5M | -6% |
| Total assets | DKK 397,1M | +6% |
| Equity | DKK 397M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -152 | -128 | -192 | -174 | -125 | -143 | -194 | 55 | -1 | 107 | -142 | 77 | -131 | -109 |
| Staff expenses | -278 | -343 | -298 | -273 | -273 | -273 | -297 | -413 | -413 | -413 | -437 | -795 | -1.181 | -1.232 |
| EBITDA | -430 | -471 | -490 | -394 | -398 | -417 | -491 | -358 | -414 | -306 | -579 | -718 | -1.313 | -1.341 |
| Depreciation & amort. | -96 | -96 | -391 | 27 | -116 | -120 | -170 | -167 | -160 | -121 | -121 | -121 | -122 | -122 |
| EBIT | -526 | -567 | -881 | -421 | -515 | -536 | -661 | -525 | -574 | -427 | -700 | -839 | -1.434 | -1.462 |
| Net financials | 8.698 | 18.839 | 46.300 | 16.640 | 22.090 | 28.104 | 159.432 | 43.827 | 12.742 | 41.907 | -59.602 | 35.678 | 38.898 | 36.776 |
| Profit before tax | 8.172 | 18.272 | 45.419 | 16.219 | 21.576 | 27.568 | 158.771 | 43.302 | 12.168 | 41.479 | -60.302 | 34.839 | 37.464 | 35.314 |
| Tax | 1.043 | 1.439 | 992 | 837 | 2.154 | 1.294 | -1.135 | 9.964 | 1.683 | 3.381 | -13.131 | 7.690 | 8.248 | 7.802 |
| Net profit | 7.128 | 16.833 | 44.427 | 15.382 | 19.422 | 26.274 | 159.905 | 33.338 | 10.485 | 38.098 | -47.171 | 27.148 | 29.216 | 27.512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120.422 | 134.376 | 163.583 | 175.011 | 190.421 | 212.688 | 322.593 | 351.939 | 348.506 | 386.428 | 329.238 | 353.788 | 375.637 | 397.135 |
| Equity | 120.286 | 133.119 | 163.546 | 174.927 | 190.350 | 212.623 | 322.529 | 351.866 | 348.352 | 386.337 | 329.166 | 352.315 | 375.531 | 397.043 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44 | 1.257 | 37 | 50 | 40 | 42 | 65 | 69 | 154 | 89 | 71 | 1.473 | 106 | 92 |
| Total debt | 44 | 1.257 | 37 | 50 | 40 | 42 | 65 | 69 | 154 | 89 | 71 | 1.473 | 106 | 92 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2024 |
| Person | Role here | Other companies |
|---|