| Revenue | DKK -158K | -8% |
| EBITDA | DKK -334K | -79% |
| Net profit | DKK 1,5M | -47% |
| Total assets | DKK 40,3M | +4% |
| Equity | DKK 40M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 6 | 255 | 211 | 448 | 603 | 393 | 483 | 218 | -96 | -70 | 107 | -170 | -158 |
| Staff expenses | -0 | -0 | -214 | -161 | -431 | -493 | -493 | -534 | -552 | -555 | -626 | -465 | -16 | -176 |
| EBITDA | -6 | 21 | 42 | 50 | 16 | 110 | -100 | -50 | -333 | -650 | -696 | -358 | -186 | -334 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -5 | -5 | -81 | -103 | -135 | -139 | -139 | -120 | -58 |
| EBIT | -6 | 21 | 42 | 50 | 13 | 105 | -106 | -131 | -436 | -786 | -835 | -497 | -306 | -391 |
| Net financials | 254 | -995 | 1.571 | 1.684 | 2.262 | 2.352 | 2.873 | 3.606 | 3.194 | 7.015 | 9.485 | 702 | 3.236 | 1.937 |
| Profit before tax | 247 | -974 | 1.612 | 1.733 | 2.275 | 2.457 | 2.767 | 3.475 | 2.758 | 6.229 | 8.650 | 204 | 2.929 | 1.546 |
| Tax | 11 | -10 | 20 | 19 | 8 | 21 | -5 | -12 | 57 | 514 | -16 | -0 | -0 | -0 |
| Net profit | 236 | -964 | 1.592 | 1.714 | 2.267 | 2.436 | 2.773 | 3.487 | 2.701 | 5.715 | 8.665 | 204 | 2.929 | 1.546 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.906 | 4.865 | 6.548 | 8.218 | 10.785 | 13.210 | 15.737 | 19.165 | 21.791 | 28.014 | 35.990 | 35.959 | 38.817 | 40.308 |
| Equity | 3.821 | 4.736 | 6.280 | 7.945 | 10.520 | 12.855 | 15.524 | 18.905 | 21.498 | 27.103 | 35.655 | 35.745 | 38.557 | 39.980 |
| Long-term debt | 0 | 0 | 0 | 194 | 184 | 218 | 83 | 93 | 203 | 779 | 285 | 196 | 243 | 280 |
| Short-term debt | 86 | -128 | 268 | 80 | 80 | 136 | 129 | 167 | 77 | 117 | 50 | 18 | 18 | 48 |
| Total debt | 86 | -128 | 268 | 273 | 264 | 354 | 213 | 260 | 280 | 896 | 334 | 214 | 261 | 328 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|