| Revenue | DKK 2,1M | -1757% |
| EBITDA | DKK 8M | +3012% |
| Net profit | DKK 4,5M | +36% |
| Total assets | DKK 245,6M | +147% |
| Equity | DKK 106,1M | +76% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -13 | 38 | -153 | -28 | -68 | -83 | -197 | 40 | 51 | -133 | 99 | -116 | -124 | 2.054 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.537 |
| EBITDA | — | — | — | — | — | — | — | — | -13 | 2.154 | -153 | -266 | -316 | -194 | -776 | -351 | 51 | -133 | -126 | -177 | -274 | 7.976 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -279 |
| EBIT | — | — | — | — | — | — | — | — | -13 | 2.154 | -153 | -266 | -316 | -194 | -776 | -351 | 51 | -133 | -126 | -177 | -274 | 7.697 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.082 | -14.171 | 10.372 | -2.312 | 1.491 | -4.772 | 1.421 | -672 | 6.565 | 11.903 | 8.862 | 4.885 | 3.921 | -1.454 |
| Profit before tax | — | — | — | — | — | — | — | — | -2.336 | -12.017 | 10.220 | -2.578 | 1.175 | -4.728 | 646 | -1.023 | 6.616 | 11.770 | 8.736 | 4.707 | 3.647 | 6.244 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -81 | 7 | 76 | 157 | 237 | 369 | 5 | 58 | 121 | 351 | -229 | -357 | 339 | 1.739 |
| Net profit | — | — | — | — | — | — | — | — | -2.256 | -12.024 | 10.144 | -2.735 | 939 | -5.097 | 641 | -1.082 | 6.496 | 11.419 | 8.965 | 5.065 | 3.308 | 4.505 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.988 | 56.028 | 55.962 | 65.250 | 78.175 | 49.005 | 43.120 | 46.025 | 58.332 | 72.592 | 82.456 | 91.750 | 99.565 | 245.603 |
| Equity | — | — | — | — | — | — | — | — | 19.191 | 31.167 | 41.263 | 38.479 | 44.243 | 26.037 | 26.677 | 26.440 | 33.963 | 43.708 | 52.207 | 57.215 | 60.181 | 106.149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167 | 7.500 | 1.011 | 348 | 1.129 | 525 | 5.260 | 3.547 | 2.898 | 18.941 | 40.697 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.452 | -24.489 | 14.331 | 26.246 | 26.074 | 21.581 | 16.081 | 18.456 | 23.845 | 23.624 | 26.702 | 31.638 | 20.443 | 92.112 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.452 | -24.489 | 14.331 | 26.413 | 33.574 | 22.592 | 16.429 | 19.585 | 24.370 | 28.884 | 30.249 | 34.536 | 39.384 | 132.809 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|