| Revenue | DKK 23K | -138% |
| EBITDA | DKK 23K | +138% |
| Net profit | DKK 2,6M | -62% |
| Total assets | DKK 15,8M | +2% |
| Equity | DKK 15,3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -54 | -98 | 24 | 55 | 50 | 47 | 40 | 10 | 23 | 30 | 53 | -61 | 23 |
| Staff expenses | -0 | -0 | -70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -54 | -168 | 24 | 55 | 50 | 47 | 40 | 10 | 23 | 30 | 53 | -61 | 23 |
| Depreciation & amort. | -0 | -0 | -23 | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -20 |
| EBIT | -9 | -54 | -191 | -15 | 16 | 11 | 7 | 1 | -30 | -17 | -9 | 13 | -100 | 3 |
| Net financials | 102 | 1.566 | 9 | -37 | 144 | 119 | -644 | 2.071 | -310 | 36 | 1.815 | 4.224 | 6.813 | 2.576 |
| Profit before tax | 92 | 1.512 | -182 | -53 | 159 | 129 | -637 | 2.072 | -340 | 20 | 1.806 | 4.237 | 6.713 | 2.580 |
| Tax | 5 | -0 | -0 | -0 | -24 | 11 | 13 | 9 | -7 | 5 | -0 | -12 | -15 | 17 |
| Net profit | 87 | 1.512 | -182 | -53 | 183 | 118 | -650 | 2.063 | -333 | 15 | 1.806 | 4.248 | 6.729 | 2.562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 670 | 2.400 | 2.687 | 2.462 | 2.503 | 2.529 | 1.757 | 3.744 | 3.323 | 4.494 | 6.061 | 10.045 | 15.446 | 15.763 |
| Equity | 502 | 2.014 | 1.735 | 1.584 | 1.668 | 1.686 | 932 | 2.995 | 2.522 | 2.537 | 4.107 | 7.889 | 14.369 | 15.271 |
| Long-term debt | 0 | 0 | 859 | 822 | 783 | 791 | 717 | 668 | 717 | 594 | 546 | 576 | 973 | 411 |
| Short-term debt | 167 | 386 | 92 | 56 | 52 | 53 | 108 | 80 | 84 | 1.364 | 1.409 | 1.580 | 103 | 81 |
| Total debt | 167 | 386 | 951 | 877 | 835 | 843 | 825 | 749 | 801 | 1.957 | 1.955 | 2.155 | 1.077 | 492 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|