| Revenue | DKK 116K | -34% |
| EBITDA | DKK -25K | -211% |
| Net profit | DKK 427K | +813% |
| Total assets | DKK 1,7M | +24% |
| Equity | DKK 1,5M | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 230 | 149 | 67 | 181 | 464 | -79 | 459 | 91 | 16 | 61 | 568 | 707 | 176 | 116 |
| Staff expenses | -424 | -429 | -429 | -428 | -274 | -158 | -328 | -9 | -125 | -40 | -237 | -359 | -154 | -141 |
| EBITDA | -194 | -280 | -362 | -248 | 190 | -237 | 131 | 82 | -109 | 21 | 330 | 347 | 22 | -25 |
| Depreciation & amort. | -77 | -77 | -72 | -71 | -24 | -12 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -270 | -357 | -434 | -319 | 167 | -249 | 125 | 82 | -109 | 21 | 330 | 347 | 22 | -25 |
| Net financials | 247 | 373 | 397 | 124 | 59 | 150 | -130 | 182 | 133 | 225 | -236 | 154 | -95 | 573 |
| Profit before tax | -24 | 17 | -37 | -195 | 226 | -99 | -4 | 264 | 24 | 246 | 94 | 501 | -73 | 549 |
| Tax | -5 | 12 | -3 | -43 | 50 | -22 | -1 | 63 | 11 | 54 | 8 | 132 | -13 | 121 |
| Net profit | -19 | 5 | -34 | -152 | 176 | -77 | -3 | 201 | 14 | 192 | 86 | 369 | -60 | 427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.871 | 1.794 | 1.716 | 1.507 | 1.483 | 1.263 | 1.342 | 1.268 | 1.206 | 1.316 | 1.413 | 1.717 | 1.331 | 1.653 |
| Equity | 1.773 | 1.688 | 1.564 | 1.322 | 1.408 | 1.231 | 1.128 | 1.229 | 1.143 | 1.235 | 1.221 | 1.390 | 1.230 | 1.473 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 98 | 107 | 151 | 185 | 75 | 32 | 214 | 38 | 62 | 81 | 192 | 326 | 100 | 180 |
| Total debt | 98 | 107 | 151 | 185 | 75 | 32 | 214 | 38 | 62 | 81 | 192 | 326 | 100 | 180 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|