| Revenue | DKK 13K | -96% |
| EBITDA | DKK -3M | -19% |
| Net profit | DKK 6,1M | -35% |
| Total assets | DKK 75,5M | +0% |
| Equity | DKK 71,2M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -18 | -20 | -28 | 520 | 53 | -225 | -134 | -112 | 256 | -69 | 87 | 338 | 13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -400 | -743 | -832 | -828 | -1.129 | -1.369 | -2.037 | -2.693 | -2.793 |
| EBITDA | -24 | -18 | -20 | -28 | 520 | -347 | -1.066 | -1.191 | -1.088 | -978 | -2.007 | -2.290 | -2.537 | -3.027 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -134 | -270 | -270 | -270 | -270 | -270 | -270 | -270 |
| EBIT | -24 | -18 | -20 | -28 | 520 | -347 | -1.200 | -1.461 | -1.357 | -1.247 | -2.277 | -2.560 | -2.807 | -3.297 |
| Net financials | 6.868 | 8.827 | 6.870 | 8.709 | 65.116 | 16.454 | -271 | 7.560 | 5.742 | 7.693 | -9.717 | 10.013 | 12.226 | 9.610 |
| Profit before tax | 6.844 | 8.809 | 6.850 | 8.680 | 65.636 | 16.107 | -1.471 | 6.099 | 4.384 | 6.446 | -11.994 | 7.454 | 9.419 | 6.313 |
| Tax | -0 | 410 | 468 | 630 | 435 | 864 | -892 | 1.395 | 1.723 | 1.473 | 76 | -0 | -0 | 238 |
| Net profit | 6.844 | 8.399 | 6.381 | 8.050 | 65.201 | 15.243 | -579 | 4.704 | 2.661 | 4.972 | -12.070 | 7.454 | 9.419 | 6.076 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.584 | 31.026 | 36.091 | 41.146 | 105.091 | 108.361 | 91.776 | 85.429 | 85.221 | 84.068 | 66.198 | 69.503 | 75.256 | 75.512 |
| Equity | 23.414 | 29.880 | 33.730 | 39.779 | 94.980 | 95.223 | 84.644 | 84.349 | 82.010 | 78.818 | 61.748 | 64.202 | 69.120 | 71.196 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.170 | 1.146 | 2.361 | 1.366 | 10.111 | 13.138 | 7.132 | 1.081 | 3.211 | 5.250 | 4.450 | 5.301 | 6.136 | 4.315 |
| Total debt | 1.170 | 1.146 | 2.361 | 1.366 | 10.111 | 13.138 | 7.132 | 1.081 | 3.211 | 5.250 | 4.450 | 5.301 | 6.136 | 4.315 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|