| Revenue | DKK -74K | +35% |
| EBITDA | DKK -334K | -6% |
| Net profit | DKK 1,7M | -21% |
| Total assets | DKK 18,6M | -1% |
| Equity | DKK 17,8M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | -66 | -50 | -71 | -58 | -56 | -73 | -48 | -58 | -54 | -57 | -49 | -54 | -74 |
| Staff expenses | -0 | -0 | -0 | -70 | -70 | -75 | -80 | -70 | -300 | -250 | -250 | -250 | -260 | -260 |
| EBITDA | 60 | -66 | -50 | -141 | -128 | -131 | -153 | -118 | -358 | -304 | -307 | -299 | -314 | -334 |
| Depreciation & amort. | -2 | -9 | -9 | -9 | -9 | -7 | -0 | -6 | -7 | -7 | -7 | -7 | -1 | -0 |
| EBIT | 58 | -75 | -59 | -150 | -138 | -138 | -153 | -124 | -365 | -311 | -314 | -306 | -316 | -334 |
| Net financials | -2.164 | 1.201 | 662 | 2.184 | 32 | 1.582 | -637 | 2.788 | 3.916 | 2.041 | -2.254 | 2.866 | 3.068 | 2.522 |
| Profit before tax | -1.952 | 1.126 | 603 | 2.034 | -106 | 1.444 | -790 | 2.665 | 3.551 | 1.730 | -2.568 | 2.560 | 2.753 | 2.188 |
| Tax | -483 | 277 | 154 | 481 | -23 | 318 | -174 | 586 | 800 | 382 | -558 | 549 | 604 | 479 |
| Net profit | -1.469 | 849 | 449 | 1.553 | -83 | 1.126 | -617 | 2.078 | 2.751 | 1.347 | -2.010 | 1.983 | 2.148 | 1.705 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.503 | 13.627 | 13.751 | 15.292 | 14.702 | 15.409 | 14.139 | 15.053 | 18.418 | 18.672 | 16.253 | 18.112 | 18.764 | 18.555 |
| Equity | 13.194 | 13.344 | 13.694 | 14.847 | 14.663 | 15.239 | 14.026 | 14.740 | 17.080 | 18.228 | 16.104 | 17.968 | 18.116 | 17.822 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -251 | 237 | 43 | 445 | 39 | 171 | 113 | 313 | 1.337 | 445 | 149 | 143 | 647 | 733 |
| Total debt | -251 | 237 | 43 | 445 | 39 | 171 | 113 | 313 | 1.337 | 445 | 149 | 143 | 647 | 733 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|