| Revenue | DKK -221K | +17% |
| EBITDA | DKK -389K | +79% |
| Net profit | DKK 1,7M | +338% |
| Total assets | DKK 32,3M | +9% |
| Equity | DKK 29,9M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -17 | -27 | -22 | -35 | -18 | -40 | -56 | -105 | -76 | -172 | -138 | -190 | -221 |
| Staff expenses | -0 | -0 | -0 | -55 | -56 | -57 | -58 | -59 | -61 | -62 | -64 | -64 | -66 | -69 |
| EBITDA | -138 | -52 | -27 | -77 | -91 | -75 | -120 | -116 | -165 | -138 | -236 | -203 | -1.877 | -389 |
| Depreciation & amort. | -0 | -0 | -101 | -105 | -127 | -26 | -26 | -24 | -22 | -10 | -10 | -10 | -5 | -9 |
| EBIT | -138 | -52 | -128 | -182 | -218 | -101 | -146 | -140 | -187 | -148 | -246 | -213 | -1.882 | -398 |
| Net financials | 365 | 1.206 | 786 | 999 | 534 | 13.187 | -294 | 413 | 1.633 | -994 | 2.925 | 5.491 | 853 | 2.114 |
| Profit before tax | 227 | 1.154 | 602 | 642 | 115 | 13.086 | -440 | 273 | 1.446 | -1.166 | 2.632 | 5.277 | -1.029 | 1.716 |
| Tax | 59 | 99 | 39 | 7 | -73 | 1.989 | 35 | 165 | 24 | -302 | 657 | 94 | -304 | -4 |
| Net profit | 168 | 1.055 | 563 | 635 | 188 | 11.097 | -475 | 108 | 1.422 | -864 | 1.974 | 5.183 | -724 | 1.721 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.144 | 12.720 | 14.021 | 14.960 | 17.564 | 29.892 | 27.922 | 27.732 | 29.921 | 30.313 | 33.455 | 35.394 | 29.581 | 32.310 |
| Equity | 12.127 | 12.570 | 13.317 | 13.757 | 13.945 | 25.166 | 24.691 | 24.812 | 25.733 | 24.756 | 26.231 | 30.914 | 29.190 | 29.911 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 0 | 0 | 0 |
| Short-term debt | 17 | 150 | 704 | 1.203 | 1.119 | 2.226 | 731 | 420 | 1.602 | 3.056 | 4.724 | 4.480 | 391 | 2.399 |
| Total debt | 17 | 150 | 704 | 1.203 | 3.619 | 4.726 | 3.231 | 2.920 | 4.102 | 5.556 | 7.224 | 4.480 | 391 | 2.399 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|