| Revenue | DKK -100K | -307% |
| EBITDA | DKK -350K | +66% |
| Net profit | DKK 394K | +194% |
| Total assets | DKK 13,2M | -2% |
| Equity | DKK 12,7M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 146 | 145 | 120 | -22 | 88 | 121 | 141 | 288 | 106 | 126 | 90 | 49 | -100 |
| Staff expenses | -0 | -100 | -100 | -200 | -200 | -200 | -201 | -200 | -200 | -206 | -215 | -200 | -250 | -250 |
| EBITDA | 71 | 46 | 45 | -80 | -222 | -112 | -80 | -59 | 88 | -100 | -89 | -110 | -1.022 | -350 |
| Depreciation & amort. | -66 | -76 | -64 | -68 | -64 | -64 | -64 | -64 | -53 | -53 | -53 | -53 | -0 | -0 |
| EBIT | 5 | -30 | -19 | -148 | -286 | -175 | -144 | -123 | 35 | -153 | -142 | -163 | -1.022 | -350 |
| Net financials | 898 | 1.261 | 688 | 1.770 | 551 | 200 | -1.331 | 1.704 | -305 | 1.441 | -844 | 766 | 640 | 845 |
| Profit before tax | 903 | 1.231 | 669 | 1.622 | 265 | 25 | -1.475 | 1.581 | -270 | 1.288 | -986 | 603 | -381 | 495 |
| Tax | -0 | 91 | 220 | 384 | -25 | -0 | 15 | 77 | -0 | 216 | -0 | -0 | 37 | 100 |
| Net profit | 903 | 1.140 | 449 | 1.237 | 290 | 25 | -1.489 | 1.504 | -270 | 1.072 | -986 | 603 | -418 | 394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.221 | 22.675 | 22.692 | 23.895 | 23.863 | 22.077 | 20.414 | 20.903 | 18.681 | 18.760 | 15.853 | 15.072 | 13.381 | 13.160 |
| Equity | 22.144 | 22.434 | 22.558 | 23.695 | 23.675 | 21.800 | 20.205 | 20.660 | 18.489 | 18.361 | 15.475 | 14.878 | 13.260 | 12.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 77 | 242 | 135 | 200 | 188 | 277 | 209 | 243 | 192 | 399 | 378 | 194 | 121 | 506 |
| Total debt | 77 | 242 | 135 | 200 | 188 | 277 | 209 | 243 | 192 | 399 | 378 | 194 | 121 | 506 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1903 |
| Person | Role here | Other companies |
|---|