| Revenue | DKK -45K | -286% |
| EBITDA | DKK -45K | -286% |
| Net profit | DKK -28K | +99% |
| Total assets | DKK 2,7M | -14% |
| Equity | DKK 2,3M | -6% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | -182 | -20 | 548 | 768 | 1.178 | 1.858 | 131 | -93 | 42 | 126 | 46 | 24 | -45 |
| Staff expenses | -382 | -0 | -0 | -471 | -663 | -646 | -1.292 | -99 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -302 | -182 | -73 | 77 | 105 | 532 | 566 | 32 | -93 | 42 | 126 | 46 | 24 | -45 |
| Depreciation & amort. | 428 | -45 | -84 | -111 | -110 | -110 | -110 | -84 | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | -730 | -227 | -158 | -34 | -5 | 422 | 456 | -52 | -123 | 12 | 96 | 16 | -6 | -75 |
| Net financials | 161 | 124 | 2 | 84 | 108 | 35 | -46 | 3 | 32 | 46 | 40 | 36 | -2.719 | 47 |
| Profit before tax | -569 | -103 | -156 | 50 | 104 | 457 | 410 | -49 | -91 | 57 | 136 | 52 | -2.725 | -28 |
| Tax | -164 | -3 | 14 | -0 | 9 | 108 | 99 | 1 | -0 | -0 | 3 | 9 | 2 | -0 |
| Net profit | -405 | -100 | -170 | 50 | 94 | 349 | 311 | -50 | -91 | 57 | 133 | 43 | -2.727 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.253 | 8.871 | 7.898 | 9.267 | 8.939 | 8.312 | 7.820 | 7.718 | 7.196 | 7.107 | 6.844 | 6.843 | 3.100 | 2.653 |
| Equity | 7.356 | 7.156 | 6.886 | 6.642 | 6.736 | 6.386 | 5.697 | 5.647 | 5.448 | 5.395 | 5.415 | 5.343 | 2.498 | 2.349 |
| Long-term debt | 0 | 0 | 343 | 343 | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.554 | 1.372 | 668 | 2.282 | 1.860 | 1.926 | 2.123 | 2.071 | 1.748 | 1.712 | 1.429 | 1.501 | 601 | 304 |
| Total debt | 1.897 | 1.715 | 1.011 | 2.625 | 2.203 | 1.926 | 2.123 | 2.071 | 1.748 | 1.712 | 1.429 | 1.501 | 601 | 304 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|