| Revenue | DKK -120K | -36% |
| EBITDA | DKK -186K | +31% |
| Net profit | DKK 461K | -11% |
| Total assets | DKK 5,9M | +1% |
| Equity | DKK 5,7M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 92 | 92 | 92 | -205 | -197 | -226 | -146 | -58 | -66 | -18 | -254 | -187 | -120 |
| Staff expenses | -50 | -54 | -0 | -0 | -57 | -0 | -59 | -71 | -0 | -0 | -89 | -67 | -63 | -65 |
| EBITDA | -74 | -95 | -107 | -104 | -262 | -197 | -285 | -217 | -58 | -66 | -107 | -348 | -270 | -186 |
| Depreciation & amort. | -31 | -193 | -105 | -56 | -30 | -40 | -40 | -40 | -40 | -40 | -59 | -94 | -49 | -26 |
| EBIT | -105 | -289 | -212 | -160 | -292 | -237 | -325 | -257 | -98 | -107 | -165 | -442 | -320 | -212 |
| Net financials | 926 | 908 | 932 | 945 | 1.100 | 689 | 719 | 715 | 725 | 81 | 370 | 1.025 | 835 | 673 |
| Profit before tax | 821 | 619 | 720 | 785 | 736 | 452 | 394 | 458 | 627 | -26 | 205 | 583 | 515 | 461 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 821 | 619 | 720 | 785 | 736 | 452 | 394 | 458 | 627 | -26 | 205 | 583 | 515 | 461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.939 | 0 | 0 | 0 | 8.810 | 8.581 | 8.483 | 8.076 | 8.457 | 7.531 | 7.255 | 6.001 | 5.824 | 5.861 |
| Equity | 7.069 | 0 | 0 | 0 | 7.455 | 6.137 | 5.732 | 5.940 | 6.317 | 6.178 | 6.133 | 5.916 | 5.731 | 5.742 |
| Long-term debt | 2.470 | 0 | 0 | 0 | 1.220 | 1.259 | 1.240 | 1.240 | 1.119 | 1.057 | 991 | 15 | 15 | 0 |
| Short-term debt | 401 | 0 | 0 | 0 | 136 | 1.185 | 1.511 | 896 | 1.022 | 297 | 131 | 70 | 78 | 119 |
| Total debt | 2.871 | 0 | 0 | 0 | 1.356 | 2.444 | 2.752 | 2.136 | 2.140 | 1.353 | 1.122 | 85 | 94 | 119 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|