| Revenue | DKK 17K | +45% |
| EBITDA | DKK 17K | +45% |
| Net profit | DKK 514K | -46% |
| Total assets | DKK 9,4M | +4% |
| Equity | DKK 8,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | 216 | -94 | -59 | 119 | -125 | -120 | -191 | -105 | 28 | -19 | 21 | 11 | 17 |
| Staff expenses | -302 | -106 | -170 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -333 | 110 | -264 | -59 | 119 | 6 | -120 | -191 | -105 | 28 | -19 | 21 | 11 | 17 |
| Depreciation & amort. | 40 | -16 | -15 | -153 | -153 | 66 | -22 | -24 | -24 | -24 | -24 | -24 | -24 | -24 |
| EBIT | -373 | 94 | -279 | -212 | -34 | -60 | -143 | -215 | -129 | 5 | -43 | -3 | -12 | -7 |
| Net financials | 217 | 789 | 616 | 1.026 | 581 | -543 | 1.056 | 367 | 317 | 1.144 | -464 | 678 | 1.193 | 542 |
| Profit before tax | -157 | 883 | 337 | 814 | 547 | -603 | 913 | 153 | 188 | 1.149 | -507 | 675 | 1.181 | 534 |
| Tax | -10 | 30 | 8 | 83 | 115 | 1 | -0 | 7 | -0 | -0 | -0 | -0 | 223 | 20 |
| Net profit | -147 | 853 | 329 | 731 | 432 | -604 | 913 | 146 | 188 | 1.149 | -507 | 675 | 958 | 514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.005 | 5.599 | 5.899 | 11.135 | 11.340 | 6.144 | 7.655 | 7.080 | 7.239 | 8.285 | 7.674 | 8.243 | 9.037 | 9.436 |
| Equity | 4.318 | 5.077 | 5.309 | 5.942 | 6.274 | 5.569 | 6.379 | 6.419 | 6.500 | 7.538 | 6.918 | 7.479 | 8.319 | 8.711 |
| Long-term debt | 1.671 | 502 | 502 | 4.816 | 4.925 | 557 | 576 | 576 | 576 | 584 | 592 | 601 | 469 | 660 |
| Short-term debt | 16 | 20 | 88 | 377 | 140 | 17 | 700 | 85 | 164 | 164 | 164 | 164 | 248 | 65 |
| Total debt | 1.687 | 523 | 590 | 5.193 | 5.066 | 574 | 1.276 | 661 | 740 | 747 | 756 | 764 | 718 | 725 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|