| Revenue | DKK -30K | +2% |
| EBITDA | DKK -30K | +71% |
| Net profit | DKK 81K | +195% |
| Total assets | DKK 170K | -2% |
| Equity | DKK -313K | -44% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 2.289 | -76 | -31 | -106 | 422 | 1.121 | 1.001 | 1.119 | 1.049 | -40 | -29 | -30 |
| Staff expenses | -55 | -34 | -22 | -30 | -7 | -53 | -159 | -137 | -127 | -128 | -128 | -36 | -0 |
| EBITDA | -95 | 2.255 | -98 | -62 | -113 | 369 | -724 | 526 | 1.046 | 741 | 35 | -103 | -30 |
| Depreciation & amort. | 4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 |
| EBIT | -99 | 2.251 | -102 | -65 | -117 | 366 | -727 | 522 | 1.042 | 738 | 32 | -107 | -33 |
| Net financials | -114 | -194 | -349 | -189 | -262 | -80 | -48 | -73 | 0 | 11 | 33 | -21 | -114 |
| Profit before tax | -212 | 2.057 | -451 | -255 | -379 | 286 | -775 | 449 | 1.042 | 749 | 65 | -85 | 81 |
| Tax | -54 | 517 | -130 | -32 | -36 | 63 | -171 | 376 | 188 | 204 | -30 | -0 | -0 |
| Net profit | -158 | 1.540 | -321 | -222 | -343 | 223 | -605 | 73 | 854 | 545 | 95 | -85 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 768 | 2.630 | 2.199 | 2.190 | 1.652 | 1.934 | 779 | 331 | 648 | 306 | 224 | 174 | 170 |
| Equity | -1.636 | -95 | -416 | -639 | -982 | -759 | -1.699 | -1.626 | -772 | -228 | -132 | -218 | -313 |
| Long-term debt | 2.169 | 2.348 | 2.009 | 2.816 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 235 | 377 | 607 | 13 | 2.284 | 2.694 | 2.479 | 1.958 | 1.421 | 533 | 356 | 392 | 483 |
| Total debt | 2.403 | 2.726 | 2.616 | 2.829 | 2.634 | 2.694 | 2.479 | 1.958 | 1.421 | 533 | 356 | 392 | 483 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|