| Revenue | DKK 6K | -111% |
| EBITDA | DKK -146K | -4% |
| Net profit | DKK 1,4M | +0% |
| Total assets | DKK 15,7M | -1% |
| Equity | DKK 14,6M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -54 | -71 | — | -53 | -92 | -79 | -64 | -53 | -57 | -25 | 45 | -53 | 6 |
| Staff expenses | -0 | -42 | -55 | -0 | -57 | -58 | -59 | -61 | -62 | -64 | -64 | -146 | -89 | -152 |
| EBITDA | -9 | -96 | -127 | 0 | -141 | -272 | -138 | -125 | -115 | -120 | -90 | -101 | -141 | -146 |
| Depreciation & amort. | -0 | -5 | -30 | -0 | -58 | -62 | -30 | -30 | -30 | -38 | -64 | -35 | -86 | -126 |
| EBIT | -9 | -101 | -157 | 0 | -200 | -335 | -168 | -155 | -145 | -159 | -154 | -136 | -227 | -272 |
| Net financials | 1.111 | 1.123 | 1.130 | 0 | 1.160 | 1.452 | 1.065 | 1.624 | 1.021 | 1.239 | 173 | 2.354 | 1.752 | 1.841 |
| Profit before tax | 1.102 | 1.022 | 973 | 0 | 889 | 1.118 | 897 | 1.469 | 877 | 1.081 | 19 | 2.218 | 1.526 | 1.569 |
| Tax | -0 | -0 | 16 | -0 | 3 | 64 | -21 | 162 | 66 | 217 | -75 | 265 | 155 | 198 |
| Net profit | 1.102 | 1.022 | 957 | 0 | 886 | 1.054 | 918 | 1.307 | 811 | 864 | 94 | 1.953 | 1.370 | 1.371 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.610 | 0 | 0 | 0 | 8.854 | 9.424 | 9.787 | 10.710 | 10.965 | 12.560 | 12.145 | 13.725 | 15.790 | 15.691 |
| Equity | 8.604 | 0 | 0 | 0 | 8.808 | 9.362 | 9.780 | 10.587 | 10.898 | 11.362 | 11.156 | 12.609 | 13.479 | 14.550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 958 | 925 | 891 | 1.407 | 824 |
| Short-term debt | 6 | 0 | 0 | 0 | 39 | 62 | 7 | 118 | 63 | 235 | 64 | 225 | 904 | 317 |
| Total debt | 6 | 0 | 0 | 0 | 39 | 62 | 7 | 118 | 63 | 1.194 | 989 | 1.116 | 2.311 | 1.140 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|