| Revenue | DKK 0 | — |
| EBITDA | DKK -1,7M | -3% |
| Net profit | DKK 1,5M | +175% |
| Total assets | DKK 66,8M | -3% |
| Equity | DKK 66,6M | -1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 610 | 741 | 909 | 1.216 | 1.054 | 492 | 118 | 74 | 74 | 37 | 0 | 0 | 0 | 0 |
| Staff expenses | -192 | -558 | -694 | -752 | -844 | -761 | -705 | -741 | -780 | -870 | -843 | -1.126 | -1.310 | -1.105 |
| EBITDA | 166 | 58 | 167 | 233 | 37 | -531 | -835 | -557 | -1.358 | -1.128 | -1.240 | -1.507 | -1.642 | -1.687 |
| Depreciation & amort. | -0 | -0 | -0 | -167 | -167 | -167 | -196 | -29 | -29 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 166 | 58 | 167 | 66 | -130 | -697 | -1.031 | -586 | -1.387 | -1.128 | -1.240 | -1.507 | -1.642 | -1.687 |
| Net financials | 5.005 | 405 | 482 | 6.701 | 25.898 | 1.267 | -898 | 31.227 | 5.749 | 20.272 | -1.438 | 7.665 | 3.319 | 3.359 |
| Profit before tax | 5.171 | 464 | 649 | 6.767 | 25.769 | 570 | -1.929 | 30.641 | 4.362 | 19.144 | -2.679 | 6.158 | 1.677 | 1.671 |
| Tax | 43 | 116 | 133 | 140 | 491 | 175 | -417 | 346 | 28 | 788 | -356 | 173 | 1.139 | 190 |
| Net profit | 5.128 | 348 | 516 | 6.627 | 25.278 | 394 | -1.512 | 30.295 | 4.334 | 18.356 | -2.323 | 5.984 | 538 | 1.481 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.614 | 5.992 | 6.563 | 12.987 | 35.094 | 34.716 | 25.122 | 52.116 | 56.474 | 74.888 | 69.510 | 71.937 | 68.661 | 66.810 |
| Equity | 5.378 | 5.666 | 6.181 | 12.508 | 34.436 | 34.530 | 25.018 | 52.004 | 56.228 | 73.971 | 69.333 | 71.318 | 67.456 | 66.637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 236 | 326 | 382 | 479 | 659 | 186 | 105 | 112 | 246 | 917 | 177 | 619 | 1.206 | 173 |
| Total debt | 236 | 326 | 382 | 479 | 659 | 186 | 105 | 112 | 246 | 917 | 177 | 619 | 1.206 | 173 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2012 | |
| Individual | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|