| Revenue | DKK -341K | +20% |
| EBITDA | DKK -341K | -20% |
| Net profit | DKK -2,9M | +72% |
| Total assets | DKK 49,7M | -14% |
| Equity | DKK 47,9M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | -54 | -61 | -111 | -341 | -329 | -214 | -397 | -342 | -234 | -387 | -348 | -284 | -341 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -36 | -5 | -6 | -0 | -0 |
| EBITDA | -75 | -54 | -61 | -111 | -341 | -329 | -214 | -397 | -348 | -325 | -392 | -354 | -284 | -341 |
| Depreciation & amort. | -0 | -0 | -0 | -42 | -42 | -57 | -61 | -57 | -61 | -75 | -61 | -61 | -91 | -51 |
| EBIT | -75 | -54 | -61 | -154 | -383 | -386 | -275 | -453 | -409 | -400 | -453 | -415 | -374 | -392 |
| Net financials | 2.661 | 1.985 | 3.191 | -11.850 | 3.015 | 30.394 | 466 | 10.073 | -1.013 | 8.213 | 7.586 | 2.745 | -9.995 | -2.549 |
| Profit before tax | 2.586 | 1.930 | 3.130 | -12.004 | 2.631 | 30.008 | 191 | 9.619 | -1.422 | 7.813 | 7.133 | 2.330 | -10.369 | -2.941 |
| Tax | -45 | -48 | -18 | -2.320 | -34 | 443 | -234 | 196 | -0 | 10 | 47 | 0 | 4 | -0 |
| Net profit | 2.631 | 1.978 | 3.148 | -9.684 | 2.666 | 29.566 | 425 | 9.423 | -1.422 | 7.803 | 7.086 | 2.330 | -10.374 | -2.941 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.859 | 17.088 | 19.547 | 12.146 | 13.469 | 39.578 | 43.869 | 53.318 | 51.816 | 59.674 | 66.826 | 69.094 | 57.913 | 49.706 |
| Equity | 12.154 | 13.732 | 16.730 | 6.647 | 9.312 | 38.777 | 39.202 | 48.625 | 47.203 | 54.556 | 61.642 | 63.972 | 52.798 | 47.857 |
| Long-term debt | 2.871 | 2.100 | 1.528 | 880 | 355 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 0 |
| Short-term debt | 834 | 1.256 | 1.289 | 4.605 | 3.780 | 774 | 4.640 | 4.693 | 4.613 | 5.118 | 5.184 | 4.622 | 5.114 | 1.849 |
| Total debt | 3.705 | 3.355 | 2.817 | 5.485 | 4.134 | 774 | 4.640 | 4.693 | 4.613 | 5.118 | 5.184 | 5.122 | 5.114 | 1.849 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|