| Revenue | DKK -87K | +0% |
| EBITDA | DKK -296K | -48% |
| Net profit | DKK 1,8M | +252% |
| Total assets | DKK 21,9M | +7% |
| Equity | DKK 21,6M | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -37 | -120 | -87 | -87 | -95 | -80 | -72 | -30 | -56 | -41 | -35 | -87 | -87 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -163 | -180 | -152 | -152 | -205 | -164 | -113 | -100 |
| EBITDA | -32 | -90 | -120 | -87 | -87 | -95 | -243 | -252 | -182 | -208 | -247 | -199 | -200 | -296 |
| Depreciation & amort. | 15 | 48 | 9 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -47 | -138 | -129 | -87 | -87 | -95 | -243 | -252 | -182 | -208 | -247 | -199 | -200 | -296 |
| Net financials | 1.866 | 2.144 | 873 | 3.311 | 8.442 | 3.263 | -2.465 | 1.911 | 3.067 | 9.670 | -4.828 | 404 | 1.508 | 2.572 |
| Profit before tax | 1.819 | 2.006 | 744 | 3.224 | 8.356 | 3.168 | -2.708 | 1.660 | 2.885 | 9.462 | -5.075 | 205 | 1.308 | 2.276 |
| Tax | -0 | 161 | 179 | 363 | 167 | 701 | -519 | 438 | 534 | 680 | -1.148 | 208 | 809 | 520 |
| Net profit | 1.819 | 1.845 | 564 | 2.862 | 8.189 | 2.466 | -2.189 | 1.222 | 2.351 | 8.782 | -3.927 | -3 | 499 | 1.756 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.671 | 13.311 | 13.446 | 14.880 | 17.974 | 19.863 | 16.941 | 17.636 | 19.110 | 28.209 | 23.628 | 22.487 | 20.539 | 21.911 |
| Equity | 11.307 | 12.708 | 12.409 | 14.531 | 17.855 | 19.390 | 16.201 | 16.922 | 18.388 | 27.057 | 23.015 | 21.894 | 19.978 | 21.600 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 720 | 668 | 624 | 589 | 555 | 536 | 511 | 0 |
| Short-term debt | 365 | 603 | 1.012 | 349 | 119 | 473 | 20 | 46 | 98 | 562 | 58 | 58 | 50 | 311 |
| Total debt | 365 | 603 | 1.012 | 349 | 119 | 473 | 740 | 714 | 722 | 1.152 | 613 | 593 | 560 | 311 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|