| Revenue | DKK -166K | +82% |
| EBITDA | DKK -166K | -82% |
| Net profit | DKK -249K | -270% |
| Total assets | DKK 520K | -32% |
| Equity | DKK 296K | -58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 71 | 48 | -142 | -146 | -194 | -130 | -26 | 98 | -108 | -98 | -91 | -166 |
| Staff expenses | -0 | -0 | -0 | -30 | -30 | -260 | -280 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -223 | -148 | -139 | -172 | -256 | -454 | -410 | -501 | 98 | -108 | -98 | -91 | -166 |
| Depreciation & amort. | -139 | -124 | -47 | 25 | 75 | -45 | -45 | -25 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -362 | -273 | -186 | -196 | -331 | -499 | -455 | -526 | 98 | -108 | -98 | -91 | -166 |
| Net financials | -75 | 296 | 566 | 752 | -454 | -32 | -56 | 232 | 57 | 177 | 158 | 237 | -83 |
| Profit before tax | -437 | 23 | 380 | 556 | -785 | -531 | -511 | -294 | 155 | 69 | 61 | 146 | -249 |
| Tax | 1 | 1 | 2 | 44 | -242 | 242 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -438 | 22 | 378 | 511 | -543 | -773 | -511 | -294 | 155 | 69 | 61 | 146 | -249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.758 | 4.738 | 4.931 | 4.614 | 4.080 | 2.768 | 2.268 | 1.815 | 1.125 | 920 | 846 | 760 | 520 |
| Equity | 3.796 | 3.769 | 4.098 | 3.794 | 3.201 | 1.928 | 1.417 | 1.123 | 1.080 | 847 | 760 | 706 | 296 |
| Long-term debt | 747 | 747 | 747 | 0 | 1.494 | 1.439 | 1.380 | 1.325 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 215 | 222 | 86 | 73 | 132 | 121 | 161 | 30 | 45 | 74 | 86 | 54 | 224 |
| Total debt | 962 | 969 | 833 | 73 | 1.626 | 1.559 | 1.541 | 1.355 | 45 | 74 | 86 | 54 | 224 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|