| Revenue | DKK -65K | +26% |
| EBITDA | DKK -65K | -26% |
| Net profit | DKK 2M | -60% |
| Total assets | DKK 56,6M | +1% |
| Equity | DKK 56M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -134 | 130 | 101 | 91 | 98 | 108 | -39 | -41 | -46 | -51 | -48 | -51 | -65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | 25 | 79 | 101 | 91 | 98 | 108 | -39 | -41 | -46 | -51 | -48 | -51 | -65 |
| Depreciation & amort. | 7 | -80 | -92 | -74 | -74 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -54 | -13 | 27 | 17 | 67 | 108 | -39 | -41 | -46 | -51 | -48 | -51 | -65 |
| Net financials | 1.315 | -3.804 | 5.518 | 5.754 | 1.557 | 3.467 | 2.372 | 3.050 | -58 | 6.682 | -861 | 5.969 | 6.140 | 1.961 |
| Profit before tax | 1.308 | -3.004 | 5.502 | 5.773 | 1.574 | 3.534 | 2.480 | 3.011 | -99 | 6.636 | -912 | 5.920 | 6.088 | 1.896 |
| Tax | 24 | 184 | 561 | 478 | -46 | 453 | 57 | 89 | 159 | 998 | -506 | 715 | 1.128 | -65 |
| Net profit | 1.284 | -3.188 | 4.941 | 5.295 | 1.620 | 3.081 | 2.419 | 2.922 | -259 | 5.638 | -407 | 5.205 | 4.960 | 1.962 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.290 | 27.106 | 32.183 | 36.609 | 37.914 | 39.658 | 42.168 | 44.528 | 43.974 | 50.564 | 45.274 | 51.025 | 55.786 | 56.567 |
| Equity | 22.187 | 25.656 | 30.328 | 35.555 | 36.926 | 39.209 | 41.525 | 44.047 | 43.388 | 48.727 | 44.820 | 49.725 | 54.385 | 56.047 |
| Long-term debt | 738 | -571 | 397 | 215 | 24 | 0 | 286 | 192 | 370 | 1.345 | 0 | 743 | 1.212 | 67 |
| Short-term debt | 366 | -879 | 1.458 | 839 | 964 | 449 | 342 | 289 | 215 | 492 | 454 | 556 | 189 | 453 |
| Total debt | 1.103 | -1.451 | 1.855 | 1.054 | 988 | 449 | 628 | 481 | 585 | 1.837 | 454 | 1.300 | 1.401 | 520 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|