| Revenue | DKK 200K | -85% |
| EBITDA | DKK -241K | -133% |
| Net profit | DKK -160K | -445% |
| Total assets | DKK 12,7M | -2% |
| Equity | DKK 12,1M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 194 | 157 | -39 | 215 | 1.196 | 1.470 | -1.663 | -826 | 1.484 | 2.266 | 566 | 476 | 1.328 | 200 |
| Staff expenses | -58 | -0 | -0 | -0 | -0 | -0 | -15 | -48 | -230 | -0 | -206 | -444 | -605 | -441 |
| EBITDA | 137 | 133 | -39 | 215 | 1.196 | 1.370 | -1.678 | -873 | 1.175 | 2.266 | 360 | 32 | 723 | -241 |
| Depreciation & amort. | 186 | 176 | 415 | 442 | -353 | -446 | -585 | -152 | -179 | -152 | -152 | -152 | -199 | -156 |
| EBIT | -49 | -42 | -454 | -227 | 842 | 924 | -2.263 | -1.025 | 996 | 2.114 | 208 | -120 | 524 | -397 |
| Net financials | -609 | -2.309 | -323 | 968 | -7.735 | 221 | 7.813 | 90 | -314 | -53 | 374 | -361 | -128 | 191 |
| Profit before tax | -658 | -2.351 | -777 | -459 | -6.892 | 1.145 | 5.550 | -935 | 682 | 2.061 | 582 | -481 | 395 | -206 |
| Tax | -34 | -88 | -34 | -87 | 116 | 210 | -492 | -269 | 224 | 467 | 24 | 12 | 349 | -46 |
| Net profit | -624 | -2.263 | -742 | -372 | -7.008 | 935 | 6.041 | -666 | 458 | 1.594 | 558 | -493 | 46 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.480 | 10.217 | 11.530 | 13.228 | 10.912 | 10.737 | 15.979 | 14.533 | 15.124 | 16.473 | 14.929 | 13.101 | 12.926 | 12.665 |
| Equity | 10.792 | 6.806 | 5.933 | 8.036 | 7.630 | 8.465 | 14.256 | 12.590 | 12.648 | 13.842 | 14.000 | 12.407 | 12.304 | 12.144 |
| Long-term debt | 1.567 | 1.511 | 1.453 | 1.205 | 297 | 242 | 255 | 241 | 1.227 | 510 | 132 | 132 | 173 | 106 |
| Short-term debt | 121 | 644 | 2.883 | 3.572 | 2.985 | 1.955 | 1.467 | 1.702 | 1.249 | 2.121 | 797 | 561 | 449 | 415 |
| Total debt | 1.688 | 2.154 | 4.335 | 4.777 | 3.282 | 2.197 | 1.722 | 1.943 | 2.476 | 2.631 | 929 | 693 | 622 | 521 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|