| Revenue | DKK -481K | +45% |
| EBITDA | DKK -1,1M | -27% |
| Net profit | DKK 3,9M | +29% |
| Total assets | DKK 106,7M | +3% |
| Equity | DKK 106,2M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -508 | -541 | -403 | -585 | -412 | -540 | 22 | -711 | -374 | 776 | -235 | -332 | -481 |
| Staff expenses | -0 | -0 | -0 | -75 | -419 | -486 | -456 | -454 | -453 | -455 | -455 | -527 | -611 |
| EBITDA | -508 | -541 | -403 | -660 | -830 | -1.026 | -435 | -1.165 | -827 | 321 | -690 | -859 | -1.092 |
| Depreciation & amort. | 61 | -61 | -61 | -75 | -119 | -148 | -191 | -208 | -141 | -23 | -23 | -73 | -323 |
| EBIT | -569 | -602 | -464 | -735 | -949 | -1.174 | -626 | -1.373 | -968 | 299 | -713 | -932 | -1.415 |
| Net financials | 4.700 | 2.221 | 3.117 | 3.127 | 239 | 7.340 | 3.129 | 4.697 | 670 | 4.189 | -2.111 | 4.834 | 6.569 |
| Profit before tax | 4.131 | 1.619 | 2.653 | 2.391 | -711 | 6.166 | 2.503 | 3.324 | -299 | 4.487 | -2.823 | 3.902 | 5.154 |
| Tax | 1.499 | 306 | 468 | 150 | 0 | 2.453 | 61 | 793 | -18 | 929 | -552 | 891 | 1.266 |
| Net profit | 2.632 | 1.313 | 2.186 | 2.241 | -711 | 3.713 | 2.442 | 2.531 | -280 | 3.559 | -2.271 | 3.011 | 3.888 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96.716 | 96.128 | 98.305 | 106.564 | 98.682 | 110.405 | 102.122 | 103.749 | 102.387 | 104.876 | 101.598 | 103.789 | 106.653 |
| Equity | 94.559 | 95.872 | 98.058 | 99.299 | 97.588 | 100.301 | 101.743 | 103.275 | 101.995 | 104.553 | 101.282 | 103.293 | 106.181 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.157 | 255 | 247 | 7.265 | 1.094 | 9.851 | 352 | 455 | 393 | 322 | 317 | 422 | 417 |
| Total debt | 2.157 | 255 | 247 | 7.265 | 1.094 | 9.851 | 352 | 455 | 393 | 322 | 317 | 422 | 417 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2005 | |
| Individual | 15.0% | 15.0% | 2005 | |
| Individual | 15.0% | 15.0% | 2005 |
| Person | Role here | Other companies |
|---|