| Revenue | DKK -159K | -378% |
| EBITDA | DKK -1,1M | -18% |
| Net profit | DKK 255K | -96% |
| Total assets | DKK 58,4M | +5% |
| Equity | DKK 57,9M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 209 | 192 | 164 | 206 | 158 | 169 | 169 | 53 | 0 | -81 | -102 | -446 | 57 | -159 |
| Staff expenses | -0 | -0 | -180 | -360 | -950 | -830 | -656 | -866 | -673 | -1.114 | -1.094 | -1.058 | -1.003 | -954 |
| EBITDA | -109 | -271 | -394 | -598 | -807 | -794 | -696 | 818 | -722 | -1.195 | -1.196 | -1.504 | -945 | -1.113 |
| Depreciation & amort. | -313 | -59 | -63 | -64 | -62 | -55 | -51 | -4 | -0 | -0 | 32 | -32 | -32 | -222 |
| EBIT | -421 | -330 | -457 | -662 | -869 | -849 | -747 | 814 | -722 | -1.195 | -1.228 | -1.536 | -978 | -1.334 |
| Net financials | -456 | 652 | 1.060 | 41.463 | 712 | 1.714 | -143 | 1.406 | 23.474 | 8.579 | -7.913 | 5.393 | 6.704 | 1.770 |
| Profit before tax | -878 | 323 | 602 | 40.802 | -157 | 865 | -890 | 2.220 | 22.752 | 7.384 | -9.141 | 3.857 | 5.726 | 436 |
| Tax | -157 | -100 | -85 | -125 | -196 | 288 | 1 | -0 | -0 | -1.002 | -7 | -0 | -0 | 181 |
| Net profit | -721 | 422 | 687 | 40.926 | 39 | 577 | -891 | 2.220 | 22.752 | 8.385 | -9.134 | 3.857 | 5.726 | 255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.762 | 10.596 | 9.129 | 49.523 | 52.111 | 44.498 | 42.889 | 42.661 | 62.986 | 72.480 | 55.049 | 53.068 | 55.774 | 58.442 |
| Equity | 9.082 | 9.456 | 8.194 | 48.720 | 44.759 | 43.235 | 41.344 | 42.565 | 61.817 | 68.202 | 54.868 | 52.725 | 55.452 | 57.944 |
| Long-term debt | 1.280 | 863 | 759 | 655 | 547 | 438 | 323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 160 | 145 | 147 | 6.805 | 826 | 1.222 | 97 | 1.170 | 4.278 | 181 | 343 | 322 | 498 |
| Total debt | 1.464 | 1.023 | 903 | 803 | 7.352 | 1.263 | 1.545 | 97 | 1.170 | 4.278 | 181 | 343 | 322 | 498 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|