| Revenue | DKK -5K | +20% |
| EBITDA | DKK -5K | -20% |
| Net profit | DKK 5,5M | +20% |
| Total assets | DKK 22,4M | -18% |
| Equity | DKK 19,9M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | 1 | -18 | -22 | -6 | -6 | — | -5 | -6 | -4 | -4 | -4 | -4 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | 1 | -24 | -22 | -6 | 238 | 0 | -5 | -6 | -4 | -4 | -4 | -4 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -594 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 1 | -24 | -617 | -6 | 238 | 0 | -5 | -6 | -4 | -4 | -4 | -4 | -5 |
| Net financials | -1.236 | -1.490 | 1.330 | 469 | 1.077 | 1.243 | 0 | 1.748 | 212 | 3.422 | 1.334 | 2.979 | 4.768 | 5.585 |
| Profit before tax | -1.221 | -1.490 | 1.307 | -75 | 1.206 | 1.481 | 0 | 1.742 | 206 | 3.419 | 1.330 | 2.975 | 4.764 | 5.580 |
| Tax | -18 | -30 | 2 | 7 | 30 | 52 | -0 | 5 | -0 | -0 | -114 | -59 | 176 | 94 |
| Net profit | -1.204 | -1.460 | 1.305 | -82 | 1.176 | 1.429 | 0 | 1.737 | 206 | 3.419 | 1.444 | 3.034 | 4.588 | 5.486 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.394 | 7.717 | 7.060 | 5.364 | 6.202 | 7.256 | 0 | 10.007 | 9.620 | 24.712 | 24.106 | 25.669 | 27.433 | 22.392 |
| Equity | 6.211 | 7.521 | 5.660 | 5.233 | 6.169 | 7.201 | 0 | 10.003 | 9.617 | 12.572 | 13.866 | 16.750 | 21.188 | 19.926 |
| Long-term debt | -29 | -43 | 31 | 34 | 28 | 52 | 0 | 0 | 0 | 11.137 | 7.638 | 4.568 | 860 | 1.150 |
| Short-term debt | -153 | -153 | 1.369 | 96 | 5 | 3 | 0 | 3 | 3 | 1.003 | 2.602 | 4.352 | 5.386 | 1.316 |
| Total debt | -182 | -196 | 1.400 | 130 | 33 | 55 | 0 | 3 | 3 | 12.140 | 10.240 | 8.920 | 6.246 | 2.466 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|