| Revenue | DKK -160 | -100% |
| EBITDA | DKK -160 | +100% |
| Net profit | DKK -1,5M | -67% |
| Total assets | DKK 4,6M | -28% |
| Equity | DKK 4,2M | -27% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -321 | 217 | 15 | -157 | -176 | -113 | -221 | -63 | -94 | -54 | -530 | -24 | -32 | -0 |
| Staff expenses | -617 | -740 | -1.006 | -984 | -975 | -974 | -972 | -161 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -937 | 957 | -1.162 | -1.140 | -1.150 | -1.087 | -1.193 | -224 | -94 | -54 | -530 | -24 | -32 | -0 |
| Depreciation & amort. | -4 | -0 | -37 | -33 | -80 | -103 | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -941 | 957 | -1.199 | -1.174 | -1.230 | -1.189 | -1.226 | -224 | -94 | -54 | -530 | -24 | -32 | -0 |
| Net financials | 663 | -606 | 1.345 | 503 | -859 | 494 | -1.549 | -1.975 | -171 | 1.182 | -1.022 | 1.971 | -888 | -1.548 |
| Profit before tax | -278 | 997 | 146 | -670 | -2.089 | -696 | -2.774 | -2.198 | 249 | 1.127 | -1.553 | 1.946 | -920 | -1.548 |
| Tax | -42 | -0 | 18 | 6 | 25 | -7 | -0 | -0 | -0 | 9 | -0 | -0 | 9 | -0 |
| Net profit | -236 | 1.234 | 128 | -677 | -2.114 | -689 | -2.774 | -2.198 | 249 | 1.118 | -1.553 | 1.946 | -929 | -1.548 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.462 | 16.292 | 16.186 | 16.626 | 15.466 | 14.376 | 12.322 | 11.709 | 11.872 | 13.146 | 5.749 | 7.779 | 6.360 | 4.607 |
| Equity | 18.248 | 16.014 | 15.542 | 14.865 | 12.752 | 11.422 | 8.373 | 6.175 | 5.463 | 6.582 | 5.029 | 6.976 | 5.857 | 4.248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 214 | -78 | 106 | 1.076 | 1.536 | 1.512 | 1.728 | 1.466 | 3.969 | 3.488 | 719 | 631 | 502 | 359 |
| Total debt | 214 | -78 | 106 | 1.076 | 1.536 | 1.512 | 1.728 | 1.466 | 3.969 | 3.488 | 719 | 631 | 502 | 359 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|