| Revenue | DKK -25K | +10% |
| EBITDA | DKK -25K | -10% |
| Net profit | DKK 4M | -34% |
| Total assets | DKK 35M | +8% |
| Equity | DKK 32,5M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -32 | — | — | — | -15 | -1 | -15 | -16 | -16 | -15 | -16 | -23 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -32 | -89 | -36 | 2.204 | -15 | -1 | -15 | -16 | -16 | -15 | -16 | -23 | -25 |
| Depreciation & amort. | -0 | -0 | 1 | 12 | -12 | -12 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -32 | -90 | -48 | 2.192 | -27 | -14 | -27 | -16 | -16 | -15 | -16 | -23 | -25 |
| Net financials | 961 | -311 | -62 | 7 | 2.217 | 1.553 | -170 | -484 | 1.086 | 3.412 | 3.396 | 4.036 | 6.185 | 4.167 |
| Profit before tax | 1.016 | -343 | -76 | -18 | 2.190 | 1.526 | -183 | -511 | 1.070 | 3.396 | 3.381 | 4.020 | 6.162 | 4.142 |
| Tax | 33 | 43 | -0 | -51 | -6 | 6 | -6 | 150 | -2 | -87 | 10 | 13 | 42 | 111 |
| Net profit | 983 | -386 | -75 | 33 | 2.196 | 1.520 | -177 | -661 | 1.072 | 3.482 | 3.372 | 4.006 | 6.120 | 4.031 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.178 | 12.985 | 11.685 | 11.342 | 13.147 | 15.453 | 18.264 | 14.101 | 14.974 | 16.999 | 20.846 | 25.675 | 32.392 | 35.017 |
| Equity | 11.140 | 10.942 | 10.318 | 10.252 | 11.873 | 13.290 | 13.007 | 12.238 | 13.199 | 16.569 | 20.134 | 23.840 | 29.461 | 32.491 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 261 | 0 | 0 | 106 | 0 | 523 | 1.069 | 1.462 | 878 |
| Short-term debt | 3.038 | 2.042 | 1.367 | 1.090 | 1.273 | 1.901 | 5.256 | 1.863 | 1.669 | 431 | 190 | 765 | 1.470 | 1.647 |
| Total debt | 3.038 | 2.042 | 1.367 | 1.090 | 1.273 | 2.162 | 5.256 | 1.863 | 1.775 | 431 | 712 | 1.834 | 2.931 | 2.525 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|