| Revenue | DKK -48K | +221% |
| EBITDA | DKK -48K | -221% |
| Net profit | DKK 452K | +134% |
| Total assets | DKK 7,3M | +1% |
| Equity | DKK 6,4M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 809 | 835 | -257 | -208 | 87 | -463 | -162 | -59 | -159 | -143 | -41 | -47 | -15 | -48 |
| Staff expenses | -1.393 | -1.006 | -751 | -351 | -845 | -287 | -376 | -129 | -8 | -5 | -2 | -1 | -0 | -0 |
| EBITDA | -584 | -171 | -1.008 | -559 | -757 | -1.188 | -537 | -1.286 | -167 | -392 | -43 | -48 | -15 | -48 |
| Depreciation & amort. | 455 | 304 | 318 | -410 | -435 | -95 | -95 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.039 | -475 | -1.327 | -969 | -1.193 | -1.284 | -633 | -1.286 | -167 | -392 | -43 | -48 | -15 | -48 |
| Net financials | 805 | -6.428 | -4.146 | -3.128 | -585 | 108 | -5.155 | -928 | 4.511 | 76 | -4 | -369 | -1.313 | 500 |
| Profit before tax | -234 | -6.904 | -5.472 | -4.098 | -1.778 | -1.415 | -5.911 | -2.385 | 4.344 | -316 | -47 | -417 | -1.328 | 452 |
| Tax | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 2 | -0 | -0 | -0 | -0 |
| Net profit | -235 | -6.904 | -5.472 | -4.098 | -1.778 | -1.415 | -5.911 | -2.385 | 4.344 | -318 | -47 | -417 | -1.328 | 452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.518 | 34.984 | 29.487 | 24.143 | 20.874 | 15.337 | 9.277 | 2.581 | 6.677 | 6.334 | 6.287 | 8.483 | 7.195 | 7.301 |
| Equity | 37.279 | 28.675 | 23.203 | 17.107 | 14.919 | 11.504 | 5.593 | 2.248 | 6.592 | 6.274 | 6.228 | 7.325 | 5.996 | 6.449 |
| Long-term debt | 1.611 | 5.934 | 5.816 | 5.669 | 5.523 | 1.239 | 1.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.628 | 375 | 467 | 1.368 | 432 | 2.595 | 2.535 | 332 | 85 | 60 | 60 | 1.159 | 1.198 | 852 |
| Total debt | 6.239 | 6.309 | 6.284 | 7.036 | 5.955 | 3.834 | 3.683 | 332 | 85 | 60 | 60 | 1.159 | 1.198 | 852 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|