| Revenue | DKK -185K | +3% |
| EBITDA | DKK -196K | -10% |
| Net profit | DKK 3,3M | +407% |
| Total assets | DKK 31,4M | +13% |
| Equity | DKK 22,1M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -331 | -118 | 9.286 | 34.606 | -117 | -30 | -32 | -43 | -51 | -48 | -39 | -215 | -179 | -185 |
| Staff expenses | -0 | -0 | -5.282 | -21.288 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -331 | 885 | 4.003 | 13.318 | -132 | -52 | -61 | -74 | -51 | -48 | -39 | -215 | -179 | -196 |
| Depreciation & amort. | -0 | -0 | -2.318 | -11.355 | -0 | -0 | -0 | -0 | -8 | -13 | -13 | -13 | -0 | -0 |
| EBIT | -331 | 885 | 1.685 | 1.962 | -132 | -52 | -61 | -74 | -60 | -61 | -52 | -229 | -179 | -196 |
| Net financials | 1.320 | 1.295 | 3.205 | 178 | 4.159 | 3.192 | 4.373 | 2.031 | 866 | 1.196 | 989 | -482 | -957 | 3.424 |
| Profit before tax | 988 | 2.180 | 4.890 | 2.114 | 4.027 | 3.140 | 4.312 | 1.956 | 806 | 1.134 | 937 | -710 | -1.147 | 3.228 |
| Tax | -53 | 134 | 733 | 703 | 234 | -26 | -12 | -10 | -24 | 0 | 6 | -20 | -73 | -75 |
| Net profit | 1.041 | 2.046 | 4.157 | 1.410 | 3.793 | 3.166 | 4.324 | 1.966 | 830 | 1.134 | 931 | -691 | -1.075 | 3.303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.157 | 11.173 | 50.347 | 56.820 | 27.603 | 29.620 | 32.409 | 31.684 | 33.186 | 33.150 | 33.520 | 30.051 | 27.777 | 31.381 |
| Equity | 9.056 | 11.003 | 17.813 | 19.124 | 23.101 | 26.164 | 28.488 | 28.453 | 28.283 | 27.917 | 27.846 | 23.873 | 21.798 | 22.101 |
| Long-term debt | 0 | 0 | 9.667 | 6.679 | 2.179 | 72 | 1.545 | 808 | 143 | 287 | 827 | 74 | 500 | 277 |
| Short-term debt | 102 | 170 | 20.920 | 28.298 | 2.323 | 3.385 | 2.377 | 2.423 | 4.759 | 4.946 | 4.847 | 6.103 | 5.480 | 9.004 |
| Total debt | 102 | 170 | 30.586 | 34.977 | 4.502 | 3.457 | 3.921 | 3.231 | 4.903 | 5.232 | 5.674 | 6.178 | 5.980 | 9.281 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|