| Revenue | DKK -550K | +3% |
| EBITDA | DKK -995K | +29% |
| Net profit | DKK 3,2M | +3% |
| Total assets | DKK 50,4M | -2% |
| Equity | DKK 40,3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | 1 | -15 | -21 | -114 | -10 | 114 | -12 | -176 | 459 | -556 | -533 | -550 |
| Staff expenses | -0 | -0 | -0 | -0 | -82 | -277 | -227 | -81 | -480 | -325 | -290 | -878 | -446 |
| EBITDA | -25 | 1 | -15 | -21 | -196 | -287 | -153 | -92 | -656 | 134 | -846 | -1.411 | -995 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -14 | -49 | -64 | -94 | -196 | -117 | -109 | -109 | -100 |
| EBIT | -25 | 1 | -15 | -21 | -209 | -336 | -217 | -186 | -851 | 18 | -955 | -1.520 | -1.096 |
| Net financials | -802 | 1.068 | 1.522 | 28.529 | 120 | -533 | -2.248 | 3.461 | 1.579 | 5.363 | 65 | 4.648 | 4.317 |
| Profit before tax | -827 | 1.069 | 1.508 | 28.509 | -89 | -869 | -2.465 | 3.275 | 728 | 5.381 | -890 | 3.128 | 3.221 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -3 | 1 | 0 | -0 | 0 | -0 |
| Net profit | -827 | 1.069 | 1.508 | 28.509 | -89 | -869 | -2.454 | 3.277 | 727 | 5.381 | -890 | 3.128 | 3.221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.110 | 31.760 | 33.624 | 50.603 | 54.935 | 52.677 | 56.043 | 58.484 | 58.374 | 58.896 | 56.602 | 51.187 | 50.361 |
| Equity | 17.738 | 18.851 | 20.153 | 48.012 | 46.983 | 46.062 | 42.707 | 45.724 | 45.834 | 48.778 | 44.378 | 39.321 | 40.309 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.297 | 11.623 | 11.211 | 10.880 | 8.795 | 11.584 | 8.039 | 7.756 |
| Short-term debt | 10.371 | 12.909 | 13.471 | 1.557 | 7.952 | 1.318 | 1.713 | 1.549 | 1.660 | 1.322 | 640 | 3.827 | 2.296 |
| Total debt | 10.371 | 12.909 | 13.471 | 1.557 | 7.952 | 6.615 | 13.336 | 12.759 | 12.540 | 10.118 | 12.224 | 11.866 | 10.052 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2025 | |
| Individual | 10.0% | 0.0% | 2025 | |
| Individual | 10.0% | 0.0% | 2025 | |
| Individual | 10.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|