| Revenue | DKK -110K | +12% |
| EBITDA | DKK -470K | +14% |
| Net profit | DKK 4,3M | -40% |
| Total assets | DKK 60,7M | +2% |
| Equity | DKK 55,7M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 64 | — | -37 | — | — | — | -36 | -32 | -44 | -70 | -119 | -98 | -110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -120 | -121 | -300 | -240 | -240 | -450 | -360 |
| EBITDA | -996 | 74 | 0 | -37 | 724 | 2.701 | -21 | -157 | -153 | -344 | -310 | -359 | -548 | -470 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -996 | 74 | 0 | -37 | 724 | 2.701 | -21 | -157 | -153 | -344 | -310 | -359 | -548 | -470 |
| Net financials | -2.951 | -3.401 | 0 | 2.305 | 5.006 | 5.074 | -110 | 1.346 | 3.492 | 14.162 | -4.460 | 6.621 | 9.709 | 4.891 |
| Profit before tax | -2.145 | -3.328 | 0 | 2.268 | 4.977 | 5.040 | -290 | 1.189 | 3.340 | 13.818 | -4.770 | 6.262 | 9.161 | 4.421 |
| Tax | -268 | -419 | -0 | 353 | 263 | 503 | -300 | -313 | 499 | 1.271 | -1.189 | 1.138 | 1.941 | 100 |
| Net profit | -1.877 | -2.909 | 0 | 1.915 | -4.714 | 4.537 | 9 | 1.502 | 2.841 | 12.547 | -3.582 | 5.124 | 7.220 | 4.321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.323 | 30.332 | 32.027 | 33.053 | 36.948 | 40.854 | 36.638 | 37.169 | 39.214 | 55.668 | 50.456 | 53.504 | 59.509 | 60.664 |
| Equity | 28.318 | 30.327 | 31.531 | 31.947 | 36.161 | 39.699 | 36.090 | 36.592 | 38.233 | 49.580 | 44.998 | 49.122 | 53.342 | 55.663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.971 | 3.990 | 3.990 | 4.980 | 3.990 |
| Short-term debt | -5 | -5 | 495 | 1.106 | 787 | 1.155 | 548 | 577 | 982 | 1.117 | 1.468 | 392 | 1.188 | 1.011 |
| Total debt | -5 | -5 | 495 | 1.106 | 787 | 1.155 | 548 | 577 | 982 | 6.088 | 5.458 | 4.382 | 6.167 | 5.001 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|