| Revenue | DKK 4,9M | +5% |
| EBITDA | DKK -876K | -28% |
| Net profit | DKK -11M | -136% |
| Total assets | DKK 27,5M | -28% |
| Equity | DKK 17,8M | -39% |
| Employees | 7 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 0 | 6 | 746 | 1.093 | 870 | 1.133 | 1.808 | 2.136 | 2.687 | 3.221 | 3.566 | 4.333 | 4.665 | 4.902 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -135 | -826 | -1.077 | -1.083 | -1.292 | -1.816 | -2.244 | -2.610 | -3.422 | -4.515 | -5.030 | -5.348 | -5.778 |
| EBITDA | — | — | — | — | — | — | — | — | — | -1.509 | 140 | 52 | 16 | -213 | -159 | -7 | -108 | 77 | -201 | -949 | -697 | -683 | -876 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15 | 19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | -1.524 | 121 | 52 | 16 | -213 | -159 | -7 | -108 | 77 | -201 | -949 | -697 | -683 | -876 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.992 | -776 | 1.304 | 409 | 1.198 | 21.752 | 498 | 710 | 5.754 | 3.254 | -2.256 | 2.849 | -4.000 | -10.248 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 468 | 121 | 1.357 | 425 | 1.076 | 21.664 | 555 | 602 | 5.831 | 3.053 | -3.205 | 2.152 | -4.683 | -11.123 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 9 | 10 | 66 | 6 | 46 | 35 | 32 | -20 | 8 | 14 | -305 | -227 | 2 | -76 |
| Net profit | — | — | — | — | — | — | — | — | — | 460 | 112 | 1.291 | 419 | 1.030 | 21.629 | 523 | 622 | 5.823 | 3.039 | -2.900 | 2.380 | -4.685 | -11.048 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.189 | 2.097 | 3.265 | 4.161 | 6.475 | 29.573 | 32.915 | 30.652 | 41.609 | 46.915 | 36.643 | 37.628 | 38.029 | 27.524 |
| Equity | — | — | — | — | — | — | — | — | — | 1.518 | 1.406 | 2.697 | 3.066 | 4.047 | 25.870 | 26.392 | 26.961 | 32.730 | 35.714 | 32.757 | 34.137 | 29.352 | 17.758 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 257 | 265 | 274 | 239 | 247 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | -190 | 253 | 786 | 1.926 | 3.456 | 5.926 | 3.433 | 8.343 | 10.489 | 3.602 | 2.882 | 8.438 | 8.239 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | -190 | 253 | 786 | 1.926 | 3.456 | 5.926 | 3.433 | 8.528 | 10.746 | 3.867 | 3.156 | 8.677 | 8.486 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|