| Revenue | DKK 0 | — |
| EBITDA | DKK -333K | +12% |
| Net profit | DKK -1,1M | -205% |
| Total assets | DKK 12,4M | -10% |
| Equity | DKK 12,1M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | — | -33 | -127 | -61 | -151 | -199 | -197 | -170 | -162 | -219 | -196 | 0 | 0 |
| Staff expenses | -0 | -0 | -25 | -147 | -125 | -125 | -241 | -217 | -207 | -208 | -217 | -217 | -221 | -211 |
| EBITDA | -31 | -29 | -62 | -297 | -186 | -291 | -440 | -414 | -431 | -370 | -436 | -413 | -378 | -333 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -24 | -38 | -52 | -63 | -31 | -0 | -0 | -0 | -45 | -76 |
| EBIT | -31 | -29 | -62 | -297 | -210 | -329 | -493 | -477 | -462 | -370 | -436 | -413 | -423 | -409 |
| Net financials | -29 | 784 | 300 | 579 | -861 | 795 | 9 | -1.461 | -500 | 1.902 | 699 | 29 | 1.322 | -529 |
| Profit before tax | -60 | 755 | 238 | 282 | -1.071 | 466 | -484 | -1.938 | -963 | 1.533 | 264 | -384 | 899 | -939 |
| Tax | 153 | 243 | 90 | -102 | -30 | 68 | -43 | -163 | 8 | -52 | -72 | 48 | -179 | 196 |
| Net profit | -213 | 512 | 148 | 384 | -1.041 | 398 | -441 | -1.774 | -970 | 1.585 | 336 | -432 | 1.078 | -1.134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.857 | 19.542 | 19.343 | 19.924 | 18.728 | 18.750 | 18.062 | 16.085 | 15.051 | 13.936 | 13.515 | 13.053 | 13.798 | 12.410 |
| Equity | — | — | 16.790 | 16.774 | 15.633 | 15.531 | 14.986 | 13.106 | 11.736 | 13.210 | 13.433 | 12.886 | 13.671 | 12.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.794 | 2.609 | 2.548 | 3.150 | 3.095 | 3.220 | 3.076 | 2.979 | 3.316 | 726 | 82 | 167 | 126 | 273 |
| Total debt | 2.794 | 2.609 | 2.548 | 3.150 | 3.095 | 3.220 | 3.076 | 2.979 | 3.316 | 726 | 82 | 167 | 126 | 273 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|