| Revenue | DKK -285K | -59% |
| EBITDA | DKK -462K | +55% |
| Net profit | DKK -597K | +55% |
| Total assets | DKK 15M | -11% |
| Equity | DKK 14,3M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 82 | 1.015 | 371 | 759 | 1.048 | -104 | -9 | 2.990 | -2.036 | 11.716 | -286 | -688 | -285 |
| Staff expenses | -241 | -193 | -179 | -233 | -278 | -282 | -206 | -203 | -197 | -203 | -138 | -114 | -335 | -177 |
| EBITDA | -233 | -111 | 836 | 139 | 481 | 766 | -310 | -211 | 2.793 | -2.239 | 11.578 | -400 | -1.023 | -462 |
| Depreciation & amort. | 477 | -818 | -813 | -815 | -862 | -864 | -817 | -817 | -817 | -817 | -0 | -0 | -0 | -0 |
| EBIT | -711 | -929 | 23 | -676 | -381 | -98 | -1.127 | -1.028 | 1.977 | -3.056 | 11.578 | -400 | -1.023 | -462 |
| Net financials | -18.379 | -28.390 | 466 | -36 | -645 | 977 | -122 | -10.629 | 9.694 | -1.127 | -2.051 | -104 | -300 | -135 |
| Profit before tax | -18.447 | -29.319 | 489 | -713 | -1.026 | 879 | -1.248 | -11.657 | 11.671 | -4.183 | 9.527 | -505 | -1.323 | -597 |
| Tax | 321 | 455 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.449 | 2.449 | -0 | -0 | -0 |
| Net profit | -18.768 | -29.774 | 489 | -713 | -1.026 | 879 | -1.248 | -11.657 | 11.671 | -1.733 | -7.078 | -505 | -1.323 | -597 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69.904 | 40.183 | 40.672 | 40.661 | 40.151 | 41.268 | 41.118 | 29.629 | 43.306 | 42.043 | 26.226 | 19.130 | 16.834 | 15.034 |
| Equity | 51.376 | 21.506 | 21.995 | 21.183 | 20.057 | 20.856 | 19.527 | 7.790 | 19.461 | 17.728 | 24.693 | 18.072 | 15.631 | 14.285 |
| Long-term debt | 17.783 | 17.791 | 17.798 | 17.806 | 17.814 | 17.821 | 17.829 | 17.711 | 17.209 | 16.710 | 0 | 0 | 0 | 0 |
| Short-term debt | 744 | 886 | 879 | 1.672 | 2.280 | 2.591 | 3.762 | 4.127 | 6.636 | 7.606 | 1.533 | 1.058 | 1.203 | 750 |
| Total debt | 18.528 | 18.677 | 18.677 | 19.478 | 20.094 | 20.412 | 21.590 | 21.838 | 23.845 | 24.315 | 1.533 | 1.058 | 1.203 | 750 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|