| Revenue | DKK -50K | +47% |
| EBITDA | DKK -171K | -10% |
| Net profit | DKK 1,4M | +18% |
| Total assets | DKK 8M | +4% |
| Equity | DKK 7,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 222 | 842 | -163 | -804 | -88 | -58 | -45 | -58 | -59 | -8 | -53 | -60 | -34 | -50 |
| Staff expenses | -490 | -489 | -448 | -268 | -124 | -122 | -121 | -123 | -121 | -121 | -67 | -121 | -121 | -121 |
| EBITDA | -268 | 353 | -772 | -1.072 | -212 | -181 | -166 | -182 | -181 | -129 | -120 | -182 | -155 | -171 |
| Depreciation & amort. | 68 | 191 | -0 | 74 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -336 | 163 | -772 | -1.146 | -212 | -181 | -166 | -182 | -181 | -129 | -120 | -182 | -155 | -171 |
| Net financials | 646 | -4.024 | 750 | 723 | -155 | 1.410 | -1.214 | 1.132 | 831 | 1.371 | -614 | 1.861 | 1.675 | 1.963 |
| Profit before tax | 310 | -3.861 | -22 | -423 | -367 | 1.229 | -1.381 | 951 | 651 | 1.241 | -734 | 1.679 | 1.520 | 1.792 |
| Tax | 78 | 88 | 3 | 72 | -37 | 270 | -303 | 214 | 144 | 274 | -158 | 347 | 335 | 395 |
| Net profit | 232 | -3.949 | -26 | -495 | -330 | 959 | -1.077 | 736 | 507 | 967 | -576 | 1.332 | 1.185 | 1.398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.792 | 9.817 | 9.812 | 8.484 | 8.153 | 8.045 | 6.682 | 6.911 | 6.456 | 7.244 | 6.055 | 7.144 | 7.639 | 7.973 |
| Equity | 14.020 | 9.320 | 8.888 | 8.393 | 7.962 | 7.861 | 6.678 | 6.906 | 6.413 | 6.980 | 6.054 | 6.986 | 7.359 | 7.621 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 772 | 487 | 924 | 91 | 191 | 184 | 4 | 4 | 42 | 264 | 1 | 158 | 280 | 351 |
| Total debt | 772 | 487 | 924 | 91 | 191 | 184 | 4 | 4 | 42 | 264 | 1 | 158 | 280 | 351 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|