| Revenue | DKK -117K | -49% |
| EBITDA | DKK -515K | +6% |
| Net profit | DKK -4,5M | -174% |
| Total assets | DKK 35,6M | -13% |
| Equity | DKK 34,3M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -203 | -206 | -240 | -190 | -179 | -146 | -242 | -156 | -151 | -162 | -221 | -211 | -228 | -117 |
| Staff expenses | -300 | -300 | -472 | -437 | -435 | -456 | -553 | -333 | -260 | -222 | -334 | -320 | -318 | -398 |
| EBITDA | -503 | -506 | -713 | -628 | -614 | -602 | -817 | -489 | -411 | -384 | -555 | -531 | -546 | -515 |
| Depreciation & amort. | -113 | -97 | -91 | -148 | -209 | -147 | -131 | -100 | -100 | -100 | -45 | -83 | -54 | -0 |
| EBIT | -616 | -603 | -804 | -775 | -823 | -749 | -948 | -589 | -511 | -484 | -600 | -614 | -600 | -515 |
| Net financials | 2.362 | 4.739 | 4.406 | 3.698 | -156 | 4.716 | 489 | 2.283 | 1.623 | 7.298 | -2.391 | 4.289 | 8.129 | -5.329 |
| Profit before tax | 1.747 | 4.135 | 3.602 | 2.922 | -979 | 3.967 | -458 | 1.694 | 1.111 | 6.814 | -2.991 | 3.675 | 7.529 | -5.843 |
| Tax | 438 | 1.042 | 856 | 650 | -213 | 778 | -109 | 358 | 204 | 1.195 | -612 | 799 | 1.350 | -1.301 |
| Net profit | 1.309 | 3.093 | 2.746 | 2.273 | -766 | 3.189 | -350 | 1.336 | 908 | 5.619 | -2.380 | 2.877 | 6.179 | -4.542 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.776 | 44.468 | 44.649 | 42.292 | 40.010 | 41.533 | 37.650 | 38.795 | 38.196 | 43.500 | 40.265 | 39.165 | 40.836 | 35.610 |
| Equity | 41.909 | 42.826 | 43.438 | 41.511 | 39.745 | 40.733 | 37.203 | 38.539 | 37.922 | 42.041 | 38.886 | 38.863 | 39.274 | 34.301 |
| Long-term debt | 13 | 0 | 0 | 0 | 0 | 379 | 0 | 120 | 193 | 1.174 | 0 | 0 | 1.238 | 0 |
| Short-term debt | 840 | 1.635 | 1.192 | 759 | 265 | 421 | 447 | 135 | 82 | 285 | 1.378 | 302 | 323 | 1.309 |
| Total debt | 853 | 1.635 | 1.192 | 759 | 265 | 800 | 447 | 256 | 275 | 1.459 | 1.378 | 302 | 1.561 | 1.309 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|