| Revenue | DKK -502K | +40% |
| EBITDA | DKK -502K | -40% |
| Net profit | DKK -1M | -21% |
| Total assets | DKK 3,6M | -1% |
| Equity | DKK -35K | +99% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.039 | 454 | 109 | 670 | 1.841 | 251 | 181 | 465 | 140 | 2.263 | -220 | -425 | -358 | -502 |
| Staff expenses | -0 | -0 | -0 | -0 | -8 | -50 | -50 | -50 | -58 | -23 | -1 | -0 | -0 | -0 |
| EBITDA | 609 | 454 | -36 | 609 | 1.757 | -1.913 | 131 | 416 | 82 | 2.240 | -219 | -425 | -358 | -502 |
| Depreciation & amort. | -824 | -887 | -1.094 | -1.212 | -1.135 | -820 | -485 | -447 | -176 | -176 | -357 | -494 | -560 | -434 |
| EBIT | -215 | -433 | -1.129 | -604 | 622 | -2.734 | -354 | -31 | -94 | 2.064 | -576 | -919 | -918 | -936 |
| Net financials | -828 | -673 | 416 | -201 | -363 | -381 | -22 | -30 | 536 | -251 | -105 | -22 | -68 | -85 |
| Profit before tax | 509 | -1.106 | -713 | -804 | 260 | -3.114 | -376 | -60 | 442 | 1.813 | -681 | -941 | -987 | -1.021 |
| Tax | 131 | -300 | -165 | -6 | -0 | -0 | -0 | -0 | -0 | 450 | -134 | -174 | -142 | -0 |
| Net profit | 379 | -806 | -548 | -798 | 260 | -3.114 | -376 | -60 | 442 | 1.363 | -547 | -767 | -845 | -1.021 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.038 | 0 | 0 | 0 | 23.697 | 11.623 | 3.492 | 3.574 | 4.624 | 5.555 | 5.351 | 4.390 | 3.665 | 3.624 |
| Equity | 1.785 | 0 | 0 | 0 | -108 | -3.223 | -3.599 | -3.659 | -3.217 | -1.855 | -2.402 | -3.169 | -4.014 | -35 |
| Long-term debt | -5.049 | 0 | 0 | 0 | 4.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -15.733 | 0 | 0 | 0 | 18.896 | 14.845 | 7.091 | 7.233 | 7.841 | 6.959 | 7.437 | 7.417 | 7.679 | 3.659 |
| Total debt | -20.782 | 0 | 0 | 0 | 23.805 | 14.845 | 7.091 | 7.233 | 7.841 | 6.959 | 7.437 | 7.417 | 7.679 | 3.659 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|