| Revenue | DKK -621K | +2% |
| EBITDA | DKK -1,8M | +4% |
| Net profit | DKK 4,6M | +173% |
| Total assets | DKK 161,7M | +2% |
| Equity | DKK 161,4M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | 106 | -284 | -372 | -119 | 335 | -67 | -45 | -327 | -349 | -1.247 | -254 | -608 | -621 |
| Staff expenses | -3 | -0 | -12 | -0 | -6 | -3 | -0 | -55 | -326 | -301 | -526 | -1.203 | -1.217 | -1.215 |
| EBITDA | 111 | 106 | -163 | -373 | -124 | 332 | -67 | -221 | -653 | -650 | -1.773 | -1.457 | -1.825 | -1.756 |
| Depreciation & amort. | -0 | -0 | 36 | -96 | -96 | -292 | -376 | -308 | -222 | -204 | -172 | -216 | -216 | -222 |
| EBIT | 111 | 106 | -198 | -469 | -220 | 40 | -443 | -529 | -875 | -854 | -1.945 | -1.673 | -2.042 | -1.978 |
| Net financials | 882 | 840 | 758 | 1.293 | 3.276 | 7.375 | 2.719 | 8.947 | 45.282 | 6.034 | 93.277 | 9.048 | -2.642 | 6.786 |
| Profit before tax | 993 | 946 | 559 | 824 | 3.056 | 7.415 | 2.276 | 8.418 | 44.408 | 5.180 | 91.331 | 7.375 | -4.684 | 4.807 |
| Tax | 127 | 116 | 66 | -96 | -20 | 92 | -0 | -0 | -0 | -0 | -1.500 | -328 | 1.615 | 212 |
| Net profit | 867 | 830 | 494 | 920 | 3.076 | 7.323 | 2.276 | 8.418 | 44.408 | 5.180 | 92.831 | 7.703 | -6.299 | 4.595 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.154 | 22.555 | 22.465 | 27.894 | 26.163 | 33.201 | 35.581 | 42.541 | 69.381 | 72.597 | 161.964 | 167.349 | 157.952 | 161.657 |
| Equity | 22.039 | 22.369 | 22.363 | 22.983 | 25.559 | 32.070 | 34.398 | 42.517 | 69.314 | 72.547 | 161.378 | 167.081 | 157.782 | 161.377 |
| Long-term debt | 0 | 0 | 0 | 4.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 115 | 186 | 69 | 212 | 604 | 1.131 | 1.182 | 25 | 67 | 50 | 586 | 268 | 170 | 281 |
| Total debt | 115 | 186 | 69 | 4.911 | 604 | 1.131 | 1.182 | 25 | 67 | 50 | 586 | 268 | 170 | 281 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|