| Revenue | DKK 3,5M | -21% |
| EBITDA | DKK 1,3M | -51% |
| Net profit | DKK 512K | -71% |
| Total assets | DKK 4,5M | +0% |
| Equity | DKK -1,3M | +28% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | -68 | 8 | 311 | 366 | 538 | 1.088 | 3.447 | 4.435 | 3.502 |
| Staff expenses | -129 | -57 | -0 | -0 | -0 | -0 | -259 | -272 | -504 | -559 | -527 | -1.749 | -2.199 |
| EBITDA | 87 | 4.592 | -735 | -33 | -68 | 8 | 48 | 95 | 34 | 528 | 2.854 | 2.686 | 1.303 |
| Depreciation & amort. | 182 | 26 | 16 | 16 | 16 | -16 | -0 | -0 | -0 | -66 | -0 | -11 | -22 |
| EBIT | -96 | 4.567 | -751 | -49 | -84 | -8 | 48 | 95 | 34 | 462 | 2.854 | 2.675 | 1.281 |
| Net financials | 67 | -9.613 | 593 | -305 | -1.501 | 8 | -16 | 33 | -146 | -172 | -163 | -307 | -325 |
| Profit before tax | -178 | -5.046 | -158 | -354 | -1.585 | 0 | 33 | 128 | -112 | 290 | 2.691 | 2.368 | 956 |
| Tax | -93 | 46 | 18 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | 236 | 612 | 444 |
| Net profit | -85 | -5.093 | -176 | -354 | -1.585 | 0 | 33 | 128 | -112 | 296 | 2.455 | 1.756 | 512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.504 | 6.346 | 7.405 | 8.306 | 317 | 297 | 114 | 164 | 163 | 352 | 4.732 | 4.471 | 4.493 |
| Equity | 811 | -4.282 | -4.458 | -4.811 | -6.396 | -6.396 | -6.363 | -6.235 | -6.348 | -6.052 | -3.597 | -1.841 | -1.329 |
| Long-term debt | 342 | 178 | 108 | 86 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.351 | 10.451 | 11.755 | 13.031 | 6.651 | 6.693 | 6.477 | 6.399 | 6.511 | 6.403 | 8.228 | 6.093 | 5.396 |
| Total debt | 3.693 | 10.628 | 11.863 | 13.117 | 6.713 | 6.693 | 6.477 | 6.399 | 6.511 | 6.403 | 8.228 | 6.093 | 5.396 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|