| Revenue | DKK -73K | +51% |
| EBITDA | DKK -73K | -51% |
| Net profit | DKK -5,1M | -181% |
| Total assets | DKK 28,5M | -14% |
| Equity | DKK 20,5M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143 | 25 | -51 | -196 | -42 | -21 | -39 | -11 | -14 | -16 | -25 | -49 | -73 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 143 | 25 | -478 | -196 | -42 | -21 | -39 | -11 | -14 | -16 | -25 | -49 | -73 |
| Depreciation & amort. | 28 | -0 | -0 | -115 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 115 | 25 | -478 | -311 | -42 | -21 | -39 | -11 | -14 | -16 | -25 | -49 | -73 |
| Net financials | 336 | 651 | 1.453 | -22 | 1.986 | 2.636 | 1.905 | 1.874 | 3.250 | 3.531 | 2.597 | -1.701 | -4.954 |
| Profit before tax | 451 | 609 | 975 | -334 | 1.944 | 2.615 | 1.866 | 1.862 | 3.236 | 3.514 | 2.572 | -1.750 | -5.027 |
| Tax | -28 | 146 | 214 | -120 | 67 | 9 | -14 | -18 | -17 | 79 | 24 | 49 | 32 |
| Net profit | 479 | 455 | 761 | -214 | 1.877 | 2.606 | 1.880 | 1.880 | 3.253 | 3.436 | 2.549 | -1.798 | -5.059 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.070 | 7.348 | 7.579 | 12.276 | 12.544 | 12.891 | 15.729 | 18.857 | 20.493 | 23.321 | 27.883 | 33.137 | 28.459 |
| Equity | 7.057 | 7.311 | 7.572 | 7.108 | 8.141 | 10.734 | 12.638 | 14.834 | 17.706 | 20.920 | 23.612 | 24.492 | 20.533 |
| Long-term debt | 0 | 0 | 0 | 4.500 | 4.062 | 1.362 | 2.713 | 3.151 | 1.027 | 397 | 0 | 0 | 0 |
| Short-term debt | 14 | 37 | 7 | 667 | 340 | 795 | 377 | 873 | 1.759 | 2.004 | 4.272 | 8.644 | 7.926 |
| Total debt | 14 | 37 | 7 | 5.167 | 4.403 | 2.157 | 3.091 | 4.024 | 2.786 | 2.401 | 4.272 | 8.644 | 7.926 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|