| Revenue | DKK 0 | — |
| EBITDA | DKK -35K | +70% |
| Net profit | DKK 58K | -71% |
| Total assets | DKK 2,8M | +1% |
| Equity | DKK 2,4M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -648 | 310 | 372 | 203 | 366 | 137 | 112 | 590 | 8 | 5 | 0 | 0 | 0 |
| Staff expenses | -0 | -159 | -125 | -130 | -142 | -135 | -120 | -125 | -204 | -671 | -51 | -43 | -49 | -43 |
| EBITDA | — | -135 | 184 | 242 | 61 | 249 | 17 | -12 | 387 | -663 | -138 | -43 | -118 | -35 |
| Depreciation & amort. | -0 | -30 | -59 | -27 | -27 | 9 | -0 | -18 | -10 | -10 | -1 | -0 | -0 | -0 |
| EBIT | — | -166 | 125 | 215 | 34 | 240 | 17 | -30 | 377 | -672 | -139 | -43 | -118 | -35 |
| Net financials | 0 | 72 | -4 | 31 | 80 | 83 | 103 | -184 | -59 | 1.198 | -494 | 543 | 503 | 32 |
| Profit before tax | — | -92 | 121 | 246 | 114 | 322 | 120 | -214 | 318 | 526 | -633 | 501 | 385 | -4 |
| Tax | -0 | -18 | -16 | 0 | 2 | 1 | -3 | 3 | -0 | 32 | -187 | -19 | 99 | -62 |
| Net profit | — | -74 | 137 | 240 | 113 | 318 | 123 | -217 | 318 | 495 | -446 | 520 | 198 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.104 | 1.231 | 1.444 | 1.560 | 1.746 | 2.037 | 1.752 | 2.054 | 2.595 | 1.943 | 2.350 | 2.730 | 2.767 |
| Equity | — | 832 | 969 | 1.209 | 1.322 | 1.595 | 1.693 | 1.444 | 1.722 | 2.156 | 1.650 | 2.140 | 2.316 | 2.362 |
| Long-term debt | 0 | 0 | 0 | 0 | 98 | 98 | 98 | 0 | 5 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | -272 | 262 | 235 | 140 | 52 | 245 | 307 | 326 | 439 | 293 | 211 | 414 | 405 |
| Total debt | 0 | -272 | 262 | 235 | 238 | 150 | 343 | 307 | 331 | 439 | 293 | 211 | 414 | 405 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2001 | |
| Individual | 5.0% | 5.0% | 2001 | |
| Individual | 5.0% | 5.0% | 2001 |
| Person | Role here | Other companies |
|---|