| Revenue | DKK -545K | +30% |
| EBITDA | DKK -905K | -20% |
| Net profit | DKK -6,6M | -181% |
| Total assets | DKK 169,9M | -4% |
| Equity | DKK 166,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -24 | -34 | -173 | -83 | -130 | -208 | -306 | -432 | -732 | -792 | -703 | -418 | -545 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -14 | -0 | -140 | -182 | -265 |
| EBITDA | -19 | -24 | -34 | -173 | -83 | -130 | -208 | -306 | -448 | -911 | -1.197 | -1.026 | -755 | -905 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -10 | -10 | -24 | -68 | -65 | -85 | -85 |
| EBIT | -19 | -24 | -34 | -173 | -93 | -140 | -218 | -316 | -458 | -935 | -1.266 | -1.091 | -840 | -990 |
| Net financials | 2.763 | 5.476 | 8.478 | 8.042 | 6.445 | 83.462 | 7.441 | 10.325 | 1.585 | 24.970 | 12.923 | -282 | 10.639 | -5.303 |
| Profit before tax | 2.744 | 5.452 | 8.444 | 7.869 | 6.352 | 84.775 | 6.939 | 10.009 | 1.127 | 24.036 | 11.657 | -1.373 | 9.799 | -6.367 |
| Tax | -242 | 222 | 701 | 194 | -815 | 1.673 | 794 | 1.626 | -2.266 | 5.458 | 107 | -336 | 1.683 | 206 |
| Net profit | 2.986 | 5.230 | 7.742 | 7.675 | 7.167 | 83.103 | 6.145 | 8.383 | 3.393 | 18.578 | 11.550 | -1.037 | 8.116 | -6.573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.103 | 40.325 | 48.658 | 55.789 | 62.995 | 146.864 | 159.767 | 165.930 | 167.304 | 195.504 | 201.540 | 196.471 | 176.614 | 169.915 |
| Equity | 35.027 | 40.208 | 47.852 | 55.428 | 62.594 | 145.596 | 151.637 | 160.423 | 163.790 | 182.313 | 193.807 | 192.713 | 173.497 | 166.863 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 7.437 | 0 | 0 | 2.844 | 2.844 | 2.844 | 2.844 | 2.844 |
| Short-term debt | 76 | 116 | 806 | 362 | 400 | 1.268 | 693 | 5.508 | 3.514 | 10.347 | 4.870 | 874 | 224 | 158 |
| Total debt | 76 | 116 | 806 | 362 | 400 | 1.268 | 8.130 | 5.508 | 3.514 | 13.191 | 7.714 | 3.718 | 3.068 | 3.002 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|