| Revenue | DKK -87K | +202% |
| EBITDA | DKK -150K | -157% |
| Net profit | DKK 653K | +1003% |
| Total assets | DKK 8,8M | +6% |
| Equity | DKK 8,8M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -36 | -54 | -83 | -23 | 41 | 29 | 78 | 112 | 478 | -219 | -105 | -29 | -87 |
| Staff expenses | -0 | -133 | -133 | -167 | -133 | -133 | -133 | -136 | -154 | -279 | -163 | -0 | -0 | -0 |
| EBITDA | -34 | -169 | -187 | -251 | -157 | -573 | -104 | -104 | -42 | 199 | -382 | -105 | -58 | -150 |
| Depreciation & amort. | -4 | -7 | -58 | -66 | -63 | -4 | -0 | -0 | -0 | -11 | -11 | -11 | -21 | -21 |
| EBIT | -37 | -176 | -245 | -317 | -219 | -577 | -104 | -104 | -42 | 188 | -393 | -115 | -80 | -172 |
| Net financials | 1.014 | 4.000 | -49 | -18 | 339 | 190 | -39 | 682 | 1.012 | 1.592 | 1.586 | 704 | 229 | 857 |
| Profit before tax | 976 | 3.824 | -295 | -335 | 119 | -455 | -366 | 578 | 948 | 1.781 | 1.193 | 588 | 150 | 686 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 184 | -0 | 60 | 90 | 33 |
| Net profit | 976 | 3.824 | -295 | -335 | 119 | -455 | -366 | 578 | 948 | 1.597 | 1.193 | 529 | 59 | 653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.663 | 6.409 | 6.015 | 5.584 | 5.603 | 5.062 | 4.572 | 5.048 | 5.918 | 11.903 | 13.381 | 8.348 | 8.297 | 8.804 |
| Equity | 2.650 | 6.378 | 5.986 | 5.558 | 5.584 | 5.036 | 4.534 | 5.012 | 5.850 | 10.429 | 12.654 | 8.307 | 8.244 | 8.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 31 | 29 | 27 | 20 | 26 | 38 | 36 | 68 | 1.474 | 727 | 41 | 53 | 41 |
| Total debt | 13 | 31 | 29 | 27 | 20 | 26 | 38 | 36 | 68 | 1.474 | 727 | 41 | 53 | 41 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |