| Revenue | DKK 941K | +241% |
| EBITDA | DKK 941K | +241% |
| Net profit | DKK -132K | -162% |
| Total assets | DKK 1,5M | -15% |
| Equity | DKK -1M | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.000 | 214 | 145 | 168 | 81 | 25 | 1 | 2 | -206 | -281 | -285 | -156 | 276 | 941 |
| Staff expenses | -516 | -1 | -0 | -0 | -0 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 196 | 56 | 49 | 17 | -146 | -151 | -222 | -130 | -206 | -281 | -285 | -136 | 276 | 941 |
| Depreciation & amort. | 99 | -51 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 10 | -0 | -0 |
| EBIT | 97 | 5 | 48 | 17 | -146 | -151 | -222 | -130 | -206 | -281 | -285 | -146 | 276 | 941 |
| Net financials | -2 | -2 | -2 | -2 | 8 | -3 | 9 | -13 | -9 | -16 | -19 | -43 | 2 | -983 |
| Profit before tax | 95 | 2 | 46 | 14 | -138 | -153 | -213 | -143 | -215 | -297 | -304 | -189 | 278 | -42 |
| Tax | 25 | 1 | 12 | 5 | -28 | -34 | -47 | -32 | -48 | -65 | -76 | -42 | 66 | 90 |
| Net profit | 70 | 1 | 34 | 9 | -110 | -120 | -167 | -112 | -168 | -232 | -227 | -147 | 212 | -132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 374 | 193 | 217 | 207 | 91 | 76 | 134 | 124 | 128 | 300 | 338 | 892 | 1.718 | 1.455 |
| Equity | 235 | 140 | 174 | 183 | 73 | -47 | -213 | -325 | -493 | -725 | -952 | -1.099 | -887 | -1.019 |
| Long-term debt | 0 | 24 | 18 | 13 | 41 | 74 | 49 | 58 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 139 | 53 | 43 | 24 | 18 | 123 | 348 | 450 | 621 | 1.025 | 1.290 | 1.991 | 2.605 | 2.474 |
| Total debt | 139 | 53 | 43 | 24 | 18 | 123 | 348 | 450 | 621 | 1.025 | 1.290 | 1.991 | 2.605 | 2.474 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|