| Revenue | DKK -124K | +57% |
| EBITDA | DKK -484K | -9% |
| Net profit | DKK -97,8M | -237% |
| Total assets | DKK 222,9M | -28% |
| Equity | DKK 122,4M | -49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -145 | -62 | -1.798 | -208 | -241 | -143 | -1.312 | -79 | -124 |
| Staff expenses | -0 | -0 | -0 | -0 | -506 | -0 | -520 | -538 | -556 | -573 | -590 | -347 | -365 | -360 |
| EBITDA | -1.025 | 721 | -4.867 | 506 | -514 | -145 | -582 | -2.336 | -764 | -4.509 | -734 | -1.659 | -444 | -484 |
| Depreciation & amort. | 30 | 30 | 30 | 30 | 16 | 192 | -192 | -243 | -265 | -265 | -51 | -33 | -22 | -0 |
| EBIT | -1.056 | 691 | -4.898 | 475 | -529 | -336 | -774 | -2.579 | -1.030 | -4.774 | -784 | -1.691 | -466 | -484 |
| Net financials | -20.343 | 18.092 | 48.702 | 36.127 | -14.971 | 21.226 | 10.444 | -33.158 | -5.155 | 114.646 | 3.064 | 19.215 | 91.215 | -97.366 |
| Profit before tax | -20.598 | 18.003 | 44.689 | 36.075 | -15.500 | 20.890 | 9.670 | -35.738 | -6.185 | 109.872 | 2.279 | 17.523 | 90.749 | -97.850 |
| Tax | -4.943 | 4.273 | 12.158 | 8.704 | -333 | 1.234 | 2.191 | -0 | -0 | 16.082 | 649 | 4.051 | 19.075 | -0 |
| Net profit | -15.655 | 13.730 | 32.531 | 27.371 | -15.167 | 19.656 | 7.479 | -35.738 | -6.185 | 93.791 | 1.631 | 13.472 | 71.674 | -97.850 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93.877 | 108.875 | 152.830 | 153.007 | 189.868 | 211.673 | 209.704 | 153.824 | 165.191 | 247.331 | 239.463 | 247.720 | 310.552 | 222.888 |
| Equity | 63.569 | 74.349 | 105.380 | 130.751 | 111.583 | 129.239 | 133.718 | 92.980 | 86.688 | 175.478 | 167.109 | 178.581 | 240.255 | 122.405 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.443 | 0 | 2.285 | 16.524 | 0 |
| Short-term debt | 30.308 | 34.526 | 47.450 | 22.256 | 78.284 | 82.434 | 75.986 | 60.843 | 78.503 | 56.410 | 72.355 | 66.854 | 53.772 | 100.483 |
| Total debt | 30.308 | 34.526 | 47.450 | 22.256 | 78.284 | 82.434 | 75.986 | 60.843 | 78.503 | 71.853 | 72.355 | 69.139 | 70.297 | 100.483 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|