| Revenue | DKK 80K | — |
| EBITDA | DKK -157K | +55% |
| Net profit | DKK -215K | +40% |
| Total assets | DKK 1,8M | -20% |
| Equity | DKK 1,6M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 5 | 133 | 864 | 1.128 | 0 | 0 | 1.349 | 200 | 0 | 300 | 1.075 | 0 | 80 |
| Staff expenses | -82 | -0 | -0 | -90 | -181 | -0 | -65 | -358 | -97 | -130 | -132 | -135 | -237 | -164 |
| EBITDA | 8 | -85 | 34 | 650 | 778 | -84 | -119 | 859 | 10 | -211 | 54 | 822 | -352 | -157 |
| Depreciation & amort. | 9 | -9 | -9 | -9 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | -94 | 25 | 642 | 769 | -84 | -119 | 859 | 10 | -211 | 54 | 822 | -352 | -157 |
| Net financials | -64 | 45 | -10 | 276 | 258 | -149 | -25 | 340 | 21 | -52 | 252 | 302 | 13 | -57 |
| Profit before tax | 7 | -3 | 15 | 918 | 1.027 | -185 | -76 | 1.199 | 30 | -263 | 305 | 1.124 | -340 | -214 |
| Tax | 36 | 22 | 12 | 150 | 175 | 24 | 34 | 227 | 4 | -0 | 12 | 218 | 15 | 0 |
| Net profit | -29 | -26 | 4 | 767 | 852 | -209 | -110 | 972 | 26 | -263 | 294 | 906 | -355 | -215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 207 | 186 | 232 | 1.075 | 2.080 | 1.289 | 1.099 | 2.568 | 2.201 | 1.658 | 1.769 | 2.756 | 2.257 | 1.808 |
| Equity | 92 | 43 | 47 | 832 | 1.583 | 1.249 | 1.033 | 1.897 | 1.812 | 1.437 | 1.616 | 2.404 | 1.927 | 1.586 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 115 | 143 | 185 | 241 | 497 | 41 | 67 | 672 | 389 | 165 | 153 | 352 | 330 | 222 |
| Total debt | 115 | 143 | 185 | 241 | 497 | 41 | 67 | 672 | 389 | 165 | 153 | 352 | 330 | 222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Hviid | Audit | 0 companies |