| Revenue | DKK -1,8M | +10% |
| EBITDA | DKK -2,6M | +2% |
| Net profit | DKK -14,8M | -154% |
| Total assets | DKK 83,5M | -18% |
| Equity | DKK 81,1M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -885 | -719 | -622 | -728 | -800 | -601 | -660 | -953 | -592 | -873 | -602 | -1.605 | -1.766 |
| Staff expenses | -895 | -2.205 | -942 | -2.384 | -1.800 | -1.509 | -2.131 | -1.152 | -2.046 | -1.544 | -1.246 | -1.187 | -1.052 | -828 |
| EBITDA | -1.258 | -3.089 | -1.661 | -3.046 | -2.528 | -2.394 | -2.732 | -1.812 | -3.000 | -2.136 | -2.119 | -1.789 | -2.657 | -2.593 |
| Depreciation & amort. | -42 | -44 | -44 | -128 | -205 | -178 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.300 | -3.134 | -1.705 | -3.174 | -2.733 | -2.572 | -2.732 | -1.812 | -3.000 | -2.136 | -2.119 | -1.789 | -2.657 | -2.593 |
| Net financials | 1.483 | 11.728 | 5.433 | 7.008 | -6.169 | 26.649 | 620 | 2.233 | 4.661 | 32.741 | -2.330 | -3.999 | -3.154 | -12.227 |
| Profit before tax | 182 | 8.595 | 3.728 | 3.834 | -8.902 | 24.077 | -2.113 | 421 | 1.661 | 30.604 | -4.449 | -5.788 | -5.811 | -14.821 |
| Tax | 139 | -159 | 592 | 14 | -4 | -20 | -96 | -104 | -28 | 2.657 | 4 | -0 | 24 | -0 |
| Net profit | 43 | 8.754 | 3.136 | 3.820 | -8.897 | 24.097 | -2.016 | 525 | 1.689 | 27.947 | -4.452 | -5.788 | -5.835 | -14.821 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 85.774 | 93.573 | 95.589 | 98.391 | 89.264 | 113.449 | 108.378 | 109.282 | 109.905 | 137.982 | 122.805 | 111.181 | 101.934 | 83.543 |
| Equity | 79.307 | 88.061 | 91.100 | 94.822 | 85.825 | 109.820 | 107.701 | 106.225 | 106.915 | 132.361 | 115.909 | 109.721 | 98.886 | 81.065 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.216 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.349 | 5.512 | 4.473 | 3.557 | 3.439 | 3.629 | 677 | 3.057 | 2.990 | 3.404 | 6.895 | 1.460 | 3.048 | 2.477 |
| Total debt | 6.349 | 5.512 | 4.473 | 3.557 | 3.439 | 3.629 | 677 | 3.057 | 2.990 | 5.620 | 6.895 | 1.460 | 3.048 | 2.477 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|