| Revenue | DKK 492K | -31% |
| EBITDA | DKK -184K | -449% |
| Net profit | DKK 1M | -53% |
| Total assets | DKK 85,2M | +10% |
| Equity | DKK 68,6M | -2% |
| Employees | 4 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -43 | -94 | -292 | -215 | -16 | -282 | -245 | -307 | -594 | -121 | 339 | 549 | 711 | 492 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -204 | -200 | -241 | -241 | -300 | -199 | -286 | -379 | -765 | -649 | -649 | -671 | -658 | -676 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -247 | -294 | -534 | -456 | -316 | -481 | -531 | -686 | -1.359 | -875 | -474 | -121 | 53 | -184 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -208 | -311 | -273 | 295 | 287 | -277 | -270 | -292 | -291 | -796 | -1.719 | -967 | -1.366 | -1.443 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -455 | -604 | -806 | -751 | -603 | -757 | -801 | -978 | -1.649 | -1.671 | -2.193 | -1.088 | -1.313 | -1.627 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.271 | 5.602 | 7.166 | 12.220 | 3.684 | 3.423 | 20.369 | 5.667 | 374 | 15.945 | -2.168 | 1.542 | 4.115 | 2.917 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | -1.727 | 4.997 | 6.360 | 3.944 | -1.354 | 2.665 | 19.568 | 4.689 | -1.276 | 14.273 | -4.361 | 454 | 2.802 | 1.290 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -464 | 1.158 | 668 | 491 | -709 | 586 | -90 | -292 | -281 | 563 | -958 | 98 | 617 | 271 |
| Net profit | — | — | — | — | — | — | — | — | — | — | -1.263 | 3.840 | 5.692 | 3.454 | -645 | 2.079 | 19.658 | 4.981 | -994 | 13.711 | -3.402 | 356 | 2.186 | 1.019 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.418 | 75.520 | 82.424 | 76.907 | 65.357 | 66.642 | 70.822 | 73.635 | 71.799 | 81.821 | 78.913 | 79.250 | 77.202 | 85.176 |
| Equity | — | — | — | — | — | — | — | — | — | — | 45.600 | 47.240 | 50.732 | 51.985 | 48.840 | 48.719 | 66.177 | 68.958 | 65.763 | 77.274 | 71.672 | 69.827 | 69.813 | 68.633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.271 | 5.653 | 4.857 | 4.713 | 6.935 | 11.300 | 4.431 | 1.700 | 1.638 | 0 | 0 | 0 | 361 | 104 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.547 | 22.628 | 26.835 | 20.209 | 9.582 | 6.623 | 214 | 2.977 | 4.397 | 4.546 | 7.242 | 9.422 | 7.028 | 16.440 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.818 | 28.281 | 31.692 | 24.922 | 16.517 | 17.923 | 4.645 | 4.677 | 6.036 | 4.546 | 7.242 | 9.422 | 7.389 | 16.543 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 |
| Person | Role here | Other companies |
|---|