| Revenue | DKK 2,8M | +17% |
| EBITDA | DKK 199K | -76% |
| Net profit | DKK -105K | -256% |
| Total assets | DKK 4,8M | -1% |
| Equity | DKK 3,7M | -6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -167 | -45 | -80 | 62 | 43 | -28 | 54 | 164 | 221 | 263 | 296 | 3.063 | 3.077 | 2.413 | 2.812 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.264 | -1.519 | -1.587 | -2.613 |
| EBITDA | -167 | -45 | -80 | 59 | 39 | -41 | 46 | 155 | 185 | 244 | 275 | 799 | 1.558 | 826 | 199 |
| Depreciation & amort. | 46 | 78 | 64 | 74 | 39 | 51 | -139 | -223 | -239 | -293 | -306 | -683 | -315 | -712 | -334 |
| EBIT | -213 | -124 | -144 | -15 | 0 | -92 | -93 | -69 | -54 | -49 | -30 | 115 | 1.243 | 114 | -136 |
| Net financials | -1.437 | 98 | 245 | 132 | -323 | -77 | -58 | -339 | -72 | -54 | 45 | -167 | -122 | -77 | 2 |
| Profit before tax | -1.650 | -26 | 101 | 117 | -323 | -169 | -151 | -408 | -126 | -104 | 15 | -52 | 1.120 | 37 | -133 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -165 | -0 | 46 | -264 | -30 | -28 |
| Net profit | -1.650 | -26 | 101 | 117 | -323 | -169 | -151 | -408 | -126 | 61 | 15 | -98 | 1.384 | 67 | -105 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.470 | 7.422 | 7.361 | 7.289 | 6.900 | 6.564 | 6.279 | 5.634 | 5.340 | 5.273 | 4.933 | 5.352 | 6.119 | 4.845 | 4.797 |
| Equity | 3.937 | 3.761 | 3.765 | 3.733 | 3.260 | 3.091 | 2.940 | 2.532 | 2.299 | 2.249 | 2.151 | 2.627 | 4.011 | 3.956 | 3.716 |
| Long-term debt | 3.514 | 3.468 | 3.482 | 3.517 | 3.439 | 3.259 | 3.079 | 2.899 | 2.719 | 2.539 | 2.359 | 1.290 | 427 | 0 | 0 |
| Short-term debt | 19 | 192 | 113 | 39 | 201 | 214 | 260 | 203 | 322 | 485 | 423 | 1.435 | 1.681 | 889 | 1.080 |
| Total debt | 3.533 | 3.661 | 3.595 | 3.557 | 3.640 | 3.473 | 3.339 | 3.102 | 3.041 | 3.024 | 2.782 | 2.725 | 2.107 | 889 | 1.080 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|