| Revenue | DKK 413K | +18% |
| EBITDA | DKK -337K | -338% |
| Net profit | DKK 107K | -78% |
| Total assets | DKK 6,7M | +1% |
| Equity | DKK 6,5M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 2 | -8 | 217 | 206 | 151 | 226 | 252 | 577 | 1.008 | 380 | 351 | 413 |
| Staff expenses | -0 | -0 | -0 | -300 | -300 | -213 | -256 | -321 | -357 | -356 | -370 | -210 | -750 |
| EBITDA | 31 | 2 | -8 | -83 | -94 | -62 | -30 | -68 | 221 | 652 | -544 | 141 | -337 |
| Depreciation & amort. | 24 | 146 | 10 | 31 | 63 | -77 | -63 | -67 | -64 | -53 | -53 | -0 | -0 |
| EBIT | 7 | -143 | -18 | -114 | -157 | -139 | -93 | -135 | 157 | 600 | -597 | 141 | -337 |
| Net financials | -521 | -5.870 | 340 | 483 | -304 | -1.844 | -579 | 321 | 84 | 509 | -334 | 404 | 476 |
| Profit before tax | -513 | -6.013 | 322 | 369 | -461 | -1.983 | -672 | 186 | 240 | 1.109 | -930 | 545 | 139 |
| Tax | 126 | 75 | 35 | 58 | -10 | 105 | -112 | 52 | 55 | 215 | 44 | 53 | 32 |
| Net profit | -639 | -6.088 | 287 | 311 | -451 | -2.088 | -560 | 134 | 185 | 893 | -974 | 492 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.125 | 10.913 | 10.735 | 13.735 | 13.233 | 10.942 | 10.343 | 10.450 | 10.581 | 9.904 | 6.743 | 6.640 | 6.722 |
| Equity | 16.316 | 9.728 | 9.552 | 9.764 | 9.211 | 7.020 | 6.354 | 6.379 | 6.454 | 7.234 | 6.146 | 6.521 | 6.506 |
| Long-term debt | 1.720 | 1.127 | 1.127 | 3.858 | 3.902 | 3.677 | 3.796 | 3.885 | 3.879 | 0 | 0 | 0 | 0 |
| Short-term debt | 89 | 58 | 55 | 113 | 120 | 245 | 194 | 186 | 249 | 2.670 | 597 | 120 | 216 |
| Total debt | 1.809 | 1.185 | 1.183 | 3.971 | 4.022 | 3.923 | 3.990 | 4.071 | 4.127 | 2.670 | 597 | 120 | 216 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|