| Revenue | DKK -268K | -621% |
| EBITDA | DKK -268K | -621% |
| Net profit | DKK 6M | +41% |
| Total assets | DKK 27,7M | +26% |
| Equity | DKK 25,8M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 34 | -174 | -72 | -32 | -26 | 47 | 233 | 69 | -499 | -272 | -525 | 51 | -268 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -153 | -0 | -0 | -0 |
| EBITDA | 848 | 34 | -174 | -72 | -32 | -26 | 47 | 233 | 69 | -499 | -425 | -525 | 51 | -268 |
| Depreciation & amort. | -8 | -17 | -33 | -1.429 | -219 | -245 | -345 | -256 | -243 | -246 | -296 | -321 | -322 | -348 |
| EBIT | 840 | 17 | -208 | -1.501 | -251 | -272 | -298 | -23 | -174 | -745 | -721 | -846 | -271 | -615 |
| Net financials | 718 | 816 | 454 | 235 | 1.872 | 817 | 1.033 | 11.702 | 416 | 55 | 2.245 | 2.038 | 4.499 | 6.569 |
| Profit before tax | 779 | 833 | 246 | -1.266 | 1.621 | 545 | 734 | 11.679 | 240 | -692 | 1.522 | 1.189 | 4.225 | 5.950 |
| Tax | 44 | -29 | -81 | 204 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 735 | 862 | 327 | -1.470 | 1.621 | 545 | 734 | 11.679 | 240 | -692 | 1.522 | 1.189 | 4.225 | 5.950 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.111 | 8.401 | 9.933 | 7.080 | 7.294 | 9.559 | 9.143 | 14.359 | 17.487 | 16.201 | 17.300 | 18.121 | 21.993 | 27.724 |
| Equity | 3.163 | 3.725 | 3.423 | 1.118 | 2.089 | 2.134 | 2.368 | 12.922 | 15.812 | 14.520 | 15.641 | 16.713 | 20.815 | 25.805 |
| Long-term debt | 995 | 963 | 942 | 885 | 832 | 2.027 | 1.914 | 802 | 656 | 596 | 494 | 436 | 338 | 241 |
| Short-term debt | 1.952 | 3.713 | 5.568 | 5.077 | 4.373 | 5.399 | 4.862 | 635 | 1.019 | 1.086 | 1.165 | 972 | 841 | 1.677 |
| Total debt | 2.947 | 4.676 | 6.510 | 5.962 | 5.205 | 7.426 | 6.775 | 1.437 | 1.675 | 1.682 | 1.658 | 1.409 | 1.178 | 1.919 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |