| Revenue | DKK 0 | — |
| EBITDA | DKK -62K | +75% |
| Net profit | DKK -129K | -316% |
| Total assets | DKK 5,1M | -7% |
| Equity | DKK 5M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -9 | -4 | -10 | -20 | -3 | -4 | -3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -151 | -61 | -60 | -52 | -12 | -69 | -82 | -100 | -192 | -216 | -228 | -255 | -247 | -54 |
| EBITDA | -165 | -70 | -64 | -62 | -32 | -72 | -86 | -103 | -196 | -219 | -232 | -260 | -251 | -62 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -165 | -70 | -64 | -62 | -32 | -72 | -86 | -103 | -196 | -219 | -232 | -260 | -251 | -62 |
| Net financials | 403 | 407 | 418 | 1.166 | 104 | 837 | -691 | 390 | 899 | 1.893 | 363 | 1.589 | 323 | -66 |
| Profit before tax | 238 | 337 | 353 | 1.104 | 72 | 765 | -776 | 287 | 704 | 1.674 | 132 | 1.330 | 72 | -129 |
| Tax | -16 | -24 | -0 | 73 | -92 | 98 | -236 | 73 | 57 | 279 | 2 | 241 | 13 | 0 |
| Net profit | 254 | 361 | 353 | 1.031 | 164 | 667 | -540 | 214 | 647 | 1.395 | 130 | 1.089 | 60 | -129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.205 | 3.479 | 4.695 | 5.702 | 6.529 | 6.154 | 5.247 | 5.462 | 5.941 | 6.544 | 6.553 | 5.537 | 5.453 | 5.074 |
| Equity | 3.172 | 3.437 | 3.693 | 4.624 | 4.687 | 5.250 | 4.604 | 4.711 | 5.247 | 6.529 | 6.545 | 5.516 | 5.453 | 4.964 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 |
| Short-term debt | 33 | 42 | 1.002 | 1.078 | 1.842 | 903 | 642 | 752 | 694 | 15 | 8 | 19 | 0 | 110 |
| Total debt | 33 | 42 | 1.002 | 1.078 | 1.842 | 903 | 642 | 752 | 694 | 15 | 8 | 21 | 0 | 110 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|