| Revenue | DKK -99K | -8% |
| EBITDA | DKK -559K | +9% |
| Net profit | DKK 544K | -83% |
| Total assets | DKK 36M | -3% |
| Equity | DKK 35,8M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 59 | 58 | 58 | 49 | 70 | -62 | -31 | -90 | 1.268 | 971 | -102 | -107 | -99 |
| Staff expenses | -489 | -482 | -347 | -303 | -379 | -153 | -354 | -329 | -358 | -296 | -422 | -488 | -508 | -460 |
| EBITDA | -531 | -538 | -404 | -370 | -477 | -239 | -416 | -360 | -447 | 972 | 549 | -590 | -615 | -559 |
| Depreciation & amort. | -11 | -11 | -11 | -16 | -48 | -90 | -85 | -84 | -84 | -53 | -0 | -0 | -0 | -0 |
| EBIT | -542 | -549 | -415 | -386 | -524 | -329 | -501 | -444 | -531 | 919 | 549 | -590 | -615 | -559 |
| Net financials | 902 | 2.971 | 3.624 | 254 | -2.680 | 3.001 | 1.340 | 601 | 325 | 6.304 | -1.682 | 1.221 | 4.829 | 1.258 |
| Profit before tax | 360 | 2.422 | 3.209 | -132 | -3.205 | 2.672 | 775 | 100 | -245 | 7.207 | -1.133 | 631 | 4.214 | 699 |
| Tax | 48 | 480 | 767 | -11 | 33 | 2 | 16 | 41 | 4 | 1.322 | -555 | 140 | 933 | 155 |
| Net profit | 312 | 1.942 | 2.441 | -121 | -3.238 | 2.670 | 759 | 59 | -249 | 5.885 | -578 | 491 | 3.281 | 544 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.769 | 30.000 | 31.388 | 30.340 | 26.448 | 29.023 | 29.641 | 29.478 | 28.847 | 35.876 | 33.314 | 33.428 | 36.953 | 35.991 |
| Equity | 28.704 | 29.646 | 30.588 | 29.667 | 26.328 | 28.898 | 29.557 | 29.416 | 28.767 | 34.452 | 33.275 | 33.366 | 36.247 | 35.791 |
| Long-term debt | 50 | 281 | 730 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 73 | 71 | 673 | 119 | 124 | 84 | 42 | 80 | 1.423 | 39 | 62 | 706 | 200 |
| Total debt | 65 | 354 | 800 | 673 | 119 | 124 | 84 | 62 | 80 | 1.423 | 39 | 62 | 706 | 200 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|