| Revenue | DKK 2,6M | +17% |
| EBITDA | DKK -236K | -222% |
| Net profit | DKK -1,1M | +17% |
| Total assets | DKK 37,4M | -7% |
| Equity | DKK 22,3M | -5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 842 | 1.271 | 1.252 | 1.162 | 327 | -223 | -362 | -29 | -534 | -637 | -195 | -123 | 2.209 | 2.588 |
| Staff expenses | -0 | -0 | -0 | -0 | -79 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.282 | -2.824 |
| EBITDA | 793 | 952 | 773 | 771 | 4.333 | 13.821 | -362 | -29 | -463 | -637 | -195 | -123 | -73 | -236 |
| Depreciation & amort. | -6 | -0 | -368 | -368 | 2.043 | 7.022 | -64 | -99 | 36 | -64 | -64 | -14 | -745 | -775 |
| EBIT | 787 | 952 | 405 | 404 | 2.290 | 6.799 | -426 | -127 | -499 | -701 | -259 | -137 | -818 | -1.011 |
| Net financials | -373 | 755 | -156 | -3.442 | -4.895 | 761 | 736 | 209 | -366 | 1.265 | 3.456 | -213 | -703 | -537 |
| Profit before tax | 414 | 1.706 | 249 | -3.039 | -2.605 | 7.560 | 310 | 82 | -865 | 565 | 3.197 | -351 | -1.521 | -1.548 |
| Tax | 272 | 195 | 88 | -0 | 204 | 669 | 213 | 0 | 0 | -18 | -426 | 50 | -244 | -494 |
| Net profit | 142 | 1.511 | 161 | -3.039 | -2.808 | 6.891 | 96 | 82 | -865 | 583 | 3.623 | -401 | -1.277 | -1.055 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.481 | 40.347 | 40.769 | 47.026 | 43.580 | 26.765 | 27.664 | 24.041 | 22.910 | 23.729 | 27.056 | 25.804 | 40.403 | 37.406 |
| Equity | 17.379 | 18.890 | 19.052 | 18.700 | 15.892 | 22.682 | 22.675 | 22.651 | 21.786 | 22.368 | 25.992 | 25.591 | 23.465 | 22.288 |
| Long-term debt | 16.838 | 16.823 | 16.729 | 24.816 | 0 | 781 | 0 | 0 | 0 | 0 | 791 | 50 | 12.926 | 12.025 |
| Short-term debt | 6.264 | 4.635 | 4.989 | 3.510 | 27.688 | 3.302 | 4.989 | 1.390 | 809 | 1.361 | 273 | 163 | 1.724 | 1.299 |
| Total debt | 23.103 | 21.457 | 21.718 | 28.326 | 27.688 | 4.083 | 4.989 | 1.390 | 809 | 1.361 | 1.064 | 213 | 14.650 | 13.324 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|