| Revenue | DKK -31K | +25% |
| EBITDA | DKK -127K | -5% |
| Net profit | DKK -85K | +90% |
| Total assets | DKK 14M | -5% |
| Equity | DKK 14M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -16 | -18 | 3.466 | -31 | -28 | -56 | -36 | -37 | -43 | -37 | -30 | -25 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -96 | -96 | -96 | -96 | -96 |
| EBITDA | -13 | -16 | -18 | -11 | -31 | -28 | -56 | -36 | -53 | -139 | -133 | -126 | -121 | -127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -16 | -18 | -11 | -31 | -28 | -56 | -36 | -53 | -139 | -133 | -126 | -121 | -127 |
| Net financials | 4.065 | 3.286 | -1.066 | 3.489 | 3.009 | 2.109 | 394 | 3.617 | 2.394 | 694 | -1.805 | -191 | -666 | 91 |
| Profit before tax | 4.052 | 3.269 | -1.085 | 3.477 | 2.979 | 2.081 | 338 | 3.581 | 2.341 | 555 | -1.938 | -317 | -787 | -36 |
| Tax | 750 | 864 | 0 | 6 | -6 | 74 | 67 | 90 | 79 | 70 | 53 | 53 | 50 | 48 |
| Net profit | 3.302 | 2.406 | -1.085 | 3.472 | 2.985 | 2.007 | 271 | 3.491 | 2.262 | 486 | -1.991 | -370 | -837 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.554 | 11.783 | 11.441 | 15.167 | 18.506 | 16.535 | 16.244 | 20.128 | 20.602 | 20.340 | 17.442 | 16.589 | 14.749 | 14.043 |
| Equity | 6.660 | 8.970 | 7.786 | 11.158 | 14.041 | 16.048 | 16.216 | 19.306 | 20.518 | 20.304 | 17.313 | 16.503 | 14.666 | 13.959 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.894 | 2.814 | 3.655 | 4.009 | 4.465 | 487 | 28 | 822 | 84 | 36 | 129 | 86 | 83 | 83 |
| Total debt | 1.894 | 2.814 | 3.655 | 4.009 | 4.465 | 487 | 28 | 822 | 84 | 36 | 129 | 86 | 83 | 83 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|