| Revenue | DKK -8K | +375% |
| EBITDA | DKK -8K | -375% |
| Net profit | DKK 559K | -78% |
| Total assets | DKK 7,2M | -12% |
| Equity | DKK 7,1M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 26 | 48 | 48 | 48 | 48 | 48 | 48 | -6 | -26 | -15 | -17 | -2 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -4 | -11 | -16 | -22 | -21 | -20 | -18 | -6 | -26 | -15 | -17 | -2 | -8 |
| Depreciation & amort. | -0 | -11 | -25 | -25 | -28 | -30 | -20 | -6 | -9 | -9 | -9 | -9 | -9 | -9 |
| EBIT | -6 | -15 | -37 | -41 | -50 | -51 | -40 | -24 | -16 | -36 | -24 | -26 | -11 | -17 |
| Net financials | -711 | -318 | 246 | 2.617 | 41 | -142 | -377 | 62 | -1.294 | 637 | 5.488 | 2.999 | 2.533 | 594 |
| Profit before tax | -717 | -333 | 209 | 2.577 | -9 | -194 | -417 | 38 | -1.310 | 601 | 5.464 | 2.972 | 2.523 | 578 |
| Tax | 42 | -0 | -0 | -138 | -36 | -3 | -2 | -107 | -29 | -12 | 19 | -197 | 8 | 18 |
| Net profit | -759 | -333 | 209 | 2.714 | 27 | -190 | -415 | 145 | -1.281 | 613 | 5.445 | 3.169 | 2.515 | 559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.986 | 3.244 | 2.748 | 5.028 | 4.658 | 2.677 | 2.275 | 2.471 | 927 | 1.573 | 8.189 | 6.534 | 8.157 | 7.158 |
| Equity | 485 | 152 | 361 | 2.840 | 2.767 | 2.473 | 1.952 | 1.989 | 597 | 960 | 4.405 | 6.175 | 7.389 | 7.149 |
| Long-term debt | 0 | 0 | 2.300 | 2.100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.501 | 3.092 | 87 | 86 | 1.891 | 204 | 323 | 482 | 330 | 613 | 3.783 | 359 | 768 | 9 |
| Total debt | 3.501 | 3.092 | 2.387 | 2.186 | 1.891 | 204 | 323 | 482 | 330 | 613 | 3.783 | 359 | 768 | 9 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|