| Revenue | DKK 1,2M | -13017% |
| EBITDA | DKK 1,2M | +8424% |
| Net profit | DKK 1M | +587% |
| Total assets | DKK 2,8M | +53% |
| Equity | DKK 2,6M | +45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 259 | 229 | 219 | 121 | 0 | -103 | -119 | -57 | 123 | 436 | 227 | 156 | -10 | 1.239 |
| Staff expenses | -80 | -120 | -122 | -117 | -32 | -0 | -0 | -0 | -297 | -404 | -499 | -253 | -5 | -6 |
| EBITDA | 68 | -7 | -5 | 108 | -139 | -103 | -119 | -57 | -174 | 32 | -272 | -98 | -15 | 1.233 |
| Depreciation & amort. | -151 | -43 | -77 | 146 | 4 | -17 | -17 | -16 | -13 | -13 | -26 | -12 | -0 | -3 |
| EBIT | -83 | -50 | -81 | -37 | -142 | -120 | -136 | -73 | -187 | 19 | -299 | -110 | -15 | 1.230 |
| Net financials | 975 | -504 | -1.682 | 156 | 16 | 215 | 525 | -115 | 165 | 239 | -122 | 85 | 167 | -18 |
| Profit before tax | 892 | -554 | -1.702 | 118 | -126 | 95 | 389 | -188 | -22 | 258 | -420 | -25 | 152 | 1.212 |
| Tax | 168 | -116 | 3 | 27 | -22 | 21 | -19 | -2 | -41 | 75 | 6 | -0 | -0 | 166 |
| Net profit | 724 | -438 | -1.704 | 91 | -104 | 74 | 408 | -186 | 19 | 182 | -426 | -25 | 152 | 1.046 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.678 | 5.988 | 4.100 | 4.073 | 3.269 | 3.050 | 2.981 | 2.604 | 2.611 | 2.646 | 2.040 | 1.777 | 1.821 | 2.778 |
| Equity | 6.633 | 5.844 | 4.043 | 4.036 | 3.232 | 3.006 | 2.865 | 2.568 | 2.477 | 2.547 | 2.006 | 1.731 | 1.763 | 2.558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149 |
| Short-term debt | 38 | 144 | 57 | 37 | 36 | 23 | 117 | 36 | 134 | 100 | 34 | 46 | 58 | 70 |
| Total debt | 38 | 144 | 57 | 37 | 36 | 23 | 117 | 36 | 134 | 100 | 34 | 46 | 58 | 219 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|