| Revenue | DKK 46K | -184% |
| EBITDA | DKK -604K | +14% |
| Net profit | DKK -45K | -111% |
| Total assets | DKK 8,3M | -6% |
| Equity | DKK 7,8M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.264 | -1.262 | — | — | 418 | -139 | -26 | -56 | -36 | -10 | -182 | -107 | -55 | 46 |
| Staff expenses | -626 | -139 | -0 | -0 | -172 | -194 | -180 | -200 | -301 | -230 | -230 | -230 | -650 | -650 |
| EBITDA | 1.638 | -883 | 0 | 0 | 246 | -399 | -206 | -256 | -337 | -240 | -412 | -337 | -705 | -604 |
| Depreciation & amort. | -99 | -120 | -0 | -0 | -189 | -84 | -93 | -93 | -93 | -93 | -93 | -93 | -93 | -94 |
| EBIT | 1.539 | -1.003 | 0 | 0 | 57 | -483 | -299 | -349 | -430 | -333 | -505 | -430 | -798 | -698 |
| Net financials | 80 | -366 | 0 | 0 | 1.285 | 876 | 443 | 606 | -104 | 1.037 | -786 | 1.421 | 1.337 | 649 |
| Profit before tax | 1.619 | -1.355 | 0 | 0 | 1.343 | 393 | 145 | 257 | -534 | 704 | -1.290 | 991 | 539 | -49 |
| Tax | 332 | -329 | -0 | -0 | 362 | 91 | 26 | 60 | -120 | 152 | -277 | 216 | 123 | -3 |
| Net profit | 1.287 | -1.025 | 0 | 0 | 981 | 302 | 118 | 197 | -414 | 552 | -1.013 | 776 | 416 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.887 | 5.303 | 0 | 0 | 7.848 | 7.950 | 8.021 | 8.345 | 7.795 | 8.396 | 7.126 | 8.167 | 8.806 | 8.320 |
| Equity | 3.127 | 4.053 | 0 | 0 | 6.925 | 7.227 | 7.345 | 7.542 | 7.127 | 7.680 | 6.666 | 7.442 | 7.858 | 7.772 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128 | 0 |
| Short-term debt | 413 | -878 | 0 | 0 | 454 | 257 | 216 | 351 | 335 | 308 | 329 | 378 | 489 | 244 |
| Total debt | 413 | -878 | 0 | 0 | 454 | 257 | 216 | 351 | 335 | 308 | 329 | 378 | 617 | 244 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|