| Revenue | DKK -548K | -142% |
| EBITDA | DKK -908K | -196% |
| Net profit | DKK -12,7M | -133% |
| Total assets | DKK 72,6M | -20% |
| Equity | DKK 68,9M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.849 | 4.572 | 1.456 | -4.132 | 563 | 369 | -425 | -736 | -734 | -522 | -519 | 377 | 1.311 | -548 |
| Staff expenses | -720 | -1.467 | -1.725 | -985 | -251 | -237 | -217 | -217 | -216 | -326 | -360 | -360 | -360 | -360 |
| EBITDA | 681 | 2.362 | -1.067 | -5.117 | 312 | 132 | -642 | -953 | -950 | -849 | -879 | 17 | 951 | -908 |
| Depreciation & amort. | -73 | -133 | -157 | -113 | -88 | -211 | -245 | -180 | -291 | -150 | -119 | -0 | -0 | -0 |
| EBIT | 608 | 2.229 | -1.224 | -5.230 | 224 | -79 | -887 | -1.133 | -1.241 | -999 | -998 | 17 | 951 | -908 |
| Net financials | 35.217 | -21.166 | -4.098 | 7.417 | -9.446 | 7.642 | 3.377 | 7.409 | 9.807 | 7.772 | 3.964 | 6.341 | 40.260 | -14.891 |
| Profit before tax | 35.825 | -18.937 | -5.322 | 2.085 | -9.341 | 7.231 | 2.078 | 6.276 | 8.567 | 6.774 | 2.966 | 6.359 | 41.211 | -15.799 |
| Tax | 6.629 | -1.596 | 573 | -466 | 287 | 504 | 763 | 907 | 1.043 | 583 | 70 | 36 | 2.641 | -3.135 |
| Net profit | 29.196 | -17.341 | -5.896 | 2.551 | -9.627 | 6.726 | 1.315 | 5.369 | 7.523 | 6.191 | 2.896 | 6.323 | 38.569 | -12.664 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.170 | 78.422 | 62.128 | 61.903 | 47.792 | 49.361 | 45.307 | 46.546 | 51.194 | 52.818 | 52.296 | 54.898 | 90.649 | 72.571 |
| Equity | 85.887 | 63.587 | 52.681 | 55.236 | 43.605 | 48.331 | 42.642 | 45.011 | 47.530 | 50.707 | 49.606 | 52.945 | 87.514 | 68.850 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.235 | 14.835 | 9.446 | 6.667 | 4.187 | 1.030 | 2.665 | 1.535 | 3.663 | 2.111 | 2.690 | 1.953 | 3.135 | 3.721 |
| Total debt | 17.235 | 14.835 | 9.446 | 6.667 | 4.187 | 1.030 | 2.665 | 1.535 | 3.663 | 2.111 | 2.690 | 1.953 | 3.135 | 3.721 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|