| Revenue | DKK -403K | -122% |
| EBITDA | DKK -403K | -122% |
| Net profit | DKK -30K | -101% |
| Total assets | DKK 39,3M | +9% |
| Equity | DKK 26M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 1.062 | 541 | 375 | 75 | 159 | 256 | 41 | 144 | 108 | 239 | -39 | 1.828 | -403 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 111 | 1.062 | 541 | 375 | 75 | 159 | 256 | -226 | 144 | 3.383 | 239 | -39 | 1.828 | -403 |
| Depreciation & amort. | 322 | -321 | -40 | -40 | -57 | -68 | -69 | -63 | -68 | -68 | -0 | -0 | -158 | -186 |
| EBIT | -211 | 740 | 501 | 335 | 19 | 91 | 187 | -289 | 76 | 3.315 | 239 | -39 | 1.670 | -589 |
| Net financials | 731 | 827 | 275 | 140 | -118 | 1.665 | -27 | 1.042 | 1.557 | 3.261 | 3.943 | 482 | 1.717 | 324 |
| Profit before tax | 520 | 623 | 377 | 239 | -99 | 1.756 | 160 | 753 | 1.633 | 6.576 | 4.182 | 444 | 3.387 | -265 |
| Tax | -54 | 22 | 5 | 10 | -90 | -13 | 17 | -9 | 23 | 694 | 83 | 18 | 394 | -235 |
| Net profit | 574 | 601 | 372 | 229 | -8 | 1.769 | 143 | 762 | 1.610 | 5.881 | 4.099 | 425 | 2.993 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.180 | 6.847 | 7.206 | 7.265 | 9.113 | 10.343 | 9.248 | 11.487 | 11.353 | 18.481 | 32.896 | 27.471 | 36.200 | 39.342 |
| Equity | 1.753 | 2.254 | 2.530 | 2.660 | 2.552 | 4.220 | 4.260 | 4.916 | 6.418 | 12.189 | 16.175 | 16.485 | 24.298 | 25.955 |
| Long-term debt | 2.450 | 2.131 | 2.100 | 2.067 | 1.902 | 1.769 | 1.630 | 197 | 3.793 | 1.470 | 1.144 | 7.391 | 7.861 | 8.735 |
| Short-term debt | 2.977 | 2.461 | 2.576 | 2.538 | 4.659 | 4.355 | 3.358 | 6.373 | 1.142 | 4.822 | 15.577 | 3.595 | 2.642 | 2.772 |
| Total debt | 5.427 | 4.593 | 4.676 | 4.605 | 6.561 | 6.123 | 4.988 | 6.571 | 4.935 | 6.292 | 16.721 | 10.986 | 10.503 | 11.507 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|