| Revenue | DKK 923K | -28% |
| EBITDA | DKK -385K | -2695% |
| Net profit | DKK -341K | -5370% |
| Total assets | DKK 29,4M | -1% |
| Equity | DKK 26M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 7 | 0 | — | 218 | 266 | 318 | 620 | 832 | 1.089 | 793 | 848 | 1.278 | 923 |
| Staff expenses | -0 | -0 | -0 | -80 | -163 | -186 | -95 | -628 | -625 | -797 | -868 | -1.191 | -1.263 | -1.308 |
| EBITDA | 28 | 19 | -10 | -19 | 55 | 80 | 222 | -8 | 207 | 292 | -75 | -343 | 15 | -385 |
| Depreciation & amort. | 34 | -10 | -0 | -36 | -90 | -105 | -110 | -138 | -180 | -216 | -266 | -293 | -287 | -258 |
| EBIT | -6 | 9 | -10 | -54 | -35 | -25 | 113 | -147 | 27 | 76 | -341 | -636 | -273 | -643 |
| Net financials | 1.511 | 2.780 | 2.033 | 1.607 | 2.136 | 1.826 | 1.581 | 1.072 | 1.511 | 3.801 | 144 | 278 | 300 | 225 |
| Profit before tax | 1.505 | 2.788 | 2.023 | 1.553 | 2.101 | 1.802 | 1.694 | 925 | 1.538 | 3.876 | -198 | -358 | 27 | -418 |
| Tax | 4 | 12 | 16 | 6 | 15 | 2 | 104 | -10 | 35 | 22 | -32 | -70 | 21 | -76 |
| Net profit | 1.501 | 2.777 | 2.007 | 1.547 | 2.086 | 1.799 | 1.590 | 935 | 1.503 | 3.855 | -166 | -288 | 6 | -341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.355 | 13.055 | 15.042 | 16.481 | 18.564 | 20.271 | 21.722 | 28.050 | 29.414 | 33.121 | 32.756 | 33.657 | 29.748 | 29.369 |
| Equity | 10.250 | 12.930 | 14.839 | 16.286 | 18.271 | 19.967 | 21.450 | 22.278 | 23.670 | 27.433 | 27.039 | 26.633 | 26.517 | 26.041 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.990 | 3.990 | 3.990 | 3.990 | 3.990 | 0 | 0 |
| Short-term debt | 102 | 119 | 203 | 195 | 294 | 304 | 272 | 1.782 | 1.754 | 1.684 | 1.712 | 3.021 | 3.223 | 3.323 |
| Total debt | 102 | 119 | 203 | 195 | 294 | 304 | 272 | 5.772 | 5.744 | 5.674 | 5.703 | 7.012 | 3.223 | 3.323 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|