| Revenue | DKK -76K | -9% |
| EBITDA | DKK -84K | +4% |
| Net profit | DKK -108K | -1148% |
| Total assets | DKK 1M | -6% |
| Equity | DKK 467K | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -68 | -26 | -170 | 62 | -53 | -94 | -74 | -48 | -90 | -87 | -84 | -83 | -76 |
| Staff expenses | -0 | -49 | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -8 |
| EBITDA | -7 | 16 | 7 | -170 | 62 | 156 | -94 | -74 | -48 | -90 | -87 | -88 | -87 | -84 |
| Depreciation & amort. | 1 | 18 | -113 | -0 | -47 | 104 | -4 | -25 | -51 | -8 | -3 | -8 | -8 | -8 |
| EBIT | -8 | -2 | -106 | -170 | 15 | 51 | -98 | -100 | -99 | -98 | -91 | -96 | -95 | -92 |
| Net financials | 74 | -13 | -2 | 4 | 11 | -67 | 103 | -17 | 36 | 155 | -143 | -6 | 87 | -16 |
| Profit before tax | 67 | -14 | -109 | -96 | 27 | 26 | 4 | -65 | -35 | 57 | -234 | -102 | -9 | -108 |
| Tax | 17 | -3 | -21 | 35 | 6 | 21 | 1 | 26 | 14 | 113 | -0 | -0 | -0 | -0 |
| Net profit | 50 | -11 | -88 | -131 | 21 | 5 | 3 | -91 | -49 | -56 | -234 | -102 | -9 | -108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.579 | 5.801 | 5.412 | 5.273 | 5.137 | 2.907 | 2.450 | 2.072 | 1.858 | 1.585 | 1.224 | 1.093 | 1.084 | 1.022 |
| Equity | 4.740 | 3.729 | 3.544 | 3.315 | 3.136 | 2.891 | 2.394 | 2.053 | 1.804 | 1.473 | 1.040 | 823 | 697 | 467 |
| Long-term debt | 1.780 | 1.780 | 1.780 | 3.590 | 3.590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 | 292 | 88 | 163 | 206 | 16 | 56 | 19 | 54 | 112 | 184 | 270 | 387 | 556 |
| Total debt | 1.839 | 2.072 | 1.868 | 1.958 | 2.001 | 16 | 56 | 19 | 54 | 112 | 184 | 270 | 387 | 556 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|