| Revenue | DKK 276K | -75% |
| EBITDA | DKK -93K | -112% |
| Net profit | DKK 53K | +113% |
| Total assets | DKK 30,4M | -8% |
| Equity | DKK 20,3M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 259 | 804 | 853 | 1.252 | 805 | 457 | 1.436 | 1.563 | 6.245 | 1.362 | 2.737 | 9.070 | 1.120 | 276 |
| Staff expenses | -304 | -304 | -304 | -0 | -270 | -234 | -234 | -216 | -385 | -364 | -374 | -375 | -373 | -369 |
| EBITDA | -69 | -160 | 548 | 715 | 635 | 1.086 | 1.202 | 1.347 | 5.860 | 998 | 2.363 | 8.695 | 747 | -93 |
| Depreciation & amort. | -0 | -0 | -0 | -129 | -0 | 629 | -890 | -251 | -275 | -544 | -417 | -260 | -100 | -100 |
| EBIT | -69 | -160 | 548 | 586 | 635 | 457 | 312 | 1.097 | 5.586 | 454 | 1.946 | 8.434 | 647 | -193 |
| Net financials | 238 | -148 | -129 | -151 | -277 | 268 | 1.683 | 231 | -984 | -114 | 462 | -129 | -593 | 751 |
| Profit before tax | 170 | -308 | 420 | 435 | 358 | 1.120 | 1.996 | 1.328 | 4.602 | 339 | 2.408 | 8.305 | 54 | 559 |
| Tax | -11 | -61 | 92 | 222 | -48 | 10 | 65 | -12 | 1.002 | 172 | 21 | 1.680 | 463 | 506 |
| Net profit | 181 | 1.366 | 247 | 213 | 406 | 1.110 | 1.931 | 1.340 | 3.600 | 167 | 2.387 | 6.625 | -409 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.318 | 4.508 | 7.739 | 8.294 | 20.718 | 28.017 | 33.036 | 38.734 | 35.200 | 36.423 | 42.172 | 30.441 | 32.885 | 30.394 |
| Equity | 1.261 | 2.626 | 2.874 | 3.087 | 3.493 | 4.603 | 6.534 | 7.874 | 11.473 | 11.641 | 14.028 | 20.653 | 20.244 | 20.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 36.577 | 37.435 | 47.029 | 29.283 | 33.185 | 46.422 | 0 | 0 | 0 |
| Short-term debt | 57 | 1.881 | 346 | 5.207 | 17.225 | 5.003 | 7.626 | 7.346 | 9.085 | 8.171 | 1.271 | 9.788 | 12.642 | 10.098 |
| Total debt | 57 | 1.881 | 4.865 | 5.207 | 17.225 | 41.580 | 45.060 | 54.375 | 38.368 | 41.356 | 47.693 | 9.788 | 12.642 | 10.098 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|