| Revenue | DKK -182K | -103% |
| EBITDA | DKK -1,1M | -121% |
| Net profit | DKK -462K | -108% |
| Total assets | DKK 28,5M | -1% |
| Equity | DKK 23,3M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -170 | -419 | -617 | -771 | -812 | -232 | -315 | -136 | -161 | -142 | -286 | 6.415 | -182 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -259 | -339 | -347 | -891 | -854 | -855 | -967 |
| EBITDA | -170 | -419 | -617 | -771 | -812 | -232 | -574 | -475 | -508 | -1.033 | -1.140 | 5.560 | -1.149 |
| Depreciation & amort. | -6 | -25 | -64 | -64 | -69 | -74 | -863 | -1.244 | -1.783 | -1.938 | -2.028 | -1.377 | -1.075 |
| EBIT | -177 | -444 | -681 | -835 | -881 | -306 | -1.437 | -1.719 | -2.290 | -2.971 | -3.168 | 4.183 | -2.224 |
| Net financials | 1.118 | 3.444 | 4.021 | -1.503 | 2.821 | 3.056 | -520 | 4.246 | 373 | 1.529 | -209 | 1.885 | 2.037 |
| Profit before tax | 942 | 3.000 | 3.340 | -2.338 | 1.940 | 2.750 | -1.956 | 2.527 | -1.918 | -1.443 | -3.377 | 6.068 | -187 |
| Tax | 235 | 746 | 824 | -507 | 432 | 611 | -28 | 568 | -0 | 36 | -0 | 5 | 275 |
| Net profit | 706 | 2.254 | 2.516 | -1.831 | 1.508 | 2.139 | -1.928 | 1.959 | -1.918 | -1.479 | -3.377 | 6.064 | -462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.224 | 49.831 | 49.454 | 37.464 | 36.972 | 49.808 | 42.905 | 44.094 | 38.501 | 34.554 | 31.031 | 28.867 | 28.513 |
| Equity | 50.213 | 49.467 | 48.983 | 37.452 | 36.960 | 36.399 | 30.470 | 31.780 | 26.862 | 22.883 | 19.392 | 23.855 | 23.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 354 | 461 | 12 | 12 | 270 | 39 | 523 | 66 | 99 | 66 | 97 | 329 |
| Total debt | 10 | 354 | 461 | 12 | 12 | 270 | 39 | 523 | 66 | 99 | 66 | 97 | 329 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|