| Revenue | DKK -54K | -51% |
| EBITDA | DKK -140K | +55% |
| Net profit | DKK -1,4M | -263% |
| Total assets | DKK 9M | -20% |
| Equity | DKK 8,7M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | 11 | -8 | -6 | -9 | -7 | -10 | -14 | -100 | -93 | -156 | -197 | -109 | -54 |
| Staff expenses | -40 | -40 | -41 | -40 | -42 | -42 | -30 | -42 | -44 | -119 | -174 | -131 | -199 | -86 |
| EBITDA | -42 | -29 | -49 | -46 | -51 | -49 | -53 | -69 | -152 | -211 | -330 | -343 | -308 | -140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -75 | -132 | -86 | -131 | -0 |
| EBIT | -42 | -29 | -49 | -46 | -51 | -49 | -53 | -69 | -193 | -287 | -462 | -429 | -439 | -140 |
| Net financials | 890 | 1.298 | 1.691 | 971 | 2.454 | 792 | 453 | 1.152 | 656 | 1.097 | 2.446 | 888 | 1.289 | -1.243 |
| Profit before tax | 767 | 1.206 | 1.642 | 925 | 2.390 | 730 | 400 | 1.083 | 464 | 802 | 1.973 | 459 | 850 | -1.386 |
| Tax | 60 | 105 | 94 | 33 | 21 | -4 | -18 | -16 | -15 | 50 | -0 | -0 | -0 | 0 |
| Net profit | 707 | 1.102 | 1.548 | 892 | 2.370 | 734 | 418 | 1.099 | 478 | 752 | 1.973 | 459 | 850 | -1.387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.816 | 7.361 | 8.087 | 8.012 | 9.475 | 9.199 | 9.039 | 12.115 | 9.457 | 9.747 | 11.223 | 10.958 | 11.139 | 8.953 |
| Equity | 6.496 | 7.346 | 7.995 | 7.987 | 9.456 | 9.191 | 8.975 | 9.374 | 9.352 | 9.604 | 11.077 | 10.786 | 10.886 | 8.750 |
| Long-term debt | 0 | 9 | 14 | 14 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 320 | 15 | 93 | 25 | 18 | 8 | 64 | 2.741 | 105 | 143 | 147 | 172 | 253 | 204 |
| Total debt | 320 | 15 | 93 | 25 | 18 | 8 | 64 | 2.741 | 105 | 143 | 147 | 172 | 253 | 204 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|