| Revenue | DKK 151K | -386% |
| EBITDA | DKK -1,1M | +15% |
| Net profit | DKK 6,9M | +261% |
| Total assets | DKK 32,3M | +44% |
| Equity | DKK 25,7M | +27% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 1 | — | 91 | 74 | 87 | 79 | 273 | 346 | 151 | -0 | -53 | 151 |
| Staff expenses | -0 | -8 | -31 | -121 | -92 | -106 | -296 | -241 | -686 | -1.008 | -924 | -1.181 | -1.192 | -1.204 |
| EBITDA | 309 | 410 | -31 | -57 | -1 | -32 | -209 | -161 | -413 | -662 | -773 | -1.182 | -1.244 | -1.053 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -88 | -96 | -99 | -101 | -5 |
| EBIT | 309 | 410 | -31 | -57 | -1 | -32 | -209 | -161 | -413 | -750 | -869 | -1.281 | -1.345 | -1.058 |
| Net financials | 346 | 464 | 1.696 | 646 | 1.874 | 1.863 | 2.023 | 3.168 | 2.153 | 3.196 | 4.608 | 3.677 | 2.978 | 7.739 |
| Profit before tax | 318 | 421 | 1.665 | 589 | 1.873 | 1.831 | 1.815 | 3.006 | 1.739 | 2.445 | 3.739 | 2.396 | 1.633 | 6.681 |
| Tax | -0 | -0 | -6 | -21 | -4 | -23 | -49 | -36 | -91 | -167 | -194 | -279 | -283 | -229 |
| Net profit | 318 | 421 | 1.672 | 609 | 1.877 | 1.854 | 1.864 | 3.042 | 1.831 | 2.612 | 3.934 | 2.675 | 1.916 | 6.911 |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.212 | 1.540 | 3.116 | 4.250 | 7.637 | 7.897 | 9.571 | 13.158 | 13.349 | 21.277 | 20.845 | 24.324 | 22.358 | 32.258 |
| Equity | 1.207 | 1.531 | 3.105 | 3.514 | 5.289 | 7.040 | 8.604 | 11.346 | 12.877 | 14.989 | 18.423 | 20.348 | 20.264 | 25.675 |
| Long-term debt | 0 | 0 | 0 | 0 | 196 | 0 | 0 | 0 | 0 | 7 | 6 | 4 | 0 | 0 |
| Short-term debt | 5 | 9 | 11 | 736 | 2.151 | 857 | 967 | 1.812 | 472 | 6.281 | 2.416 | 3.972 | 2.094 | 6.582 |
| Total debt | 5 | 9 | 11 | 736 | 2.348 | 857 | 967 | 1.812 | 472 | 6.288 | 2.422 | 3.976 | 2.094 | 6.582 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|