| Revenue | DKK 277K | +29% |
| EBITDA | DKK 97K | +63% |
| Net profit | DKK -2K | -112% |
| Total assets | DKK 1,3M | -12% |
| Equity | DKK -1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.957 | 1.373 | 1.124 | 907 | 727 | 126 | 885 | -944 | 555 | 352 | 1.339 | 214 | 214 | 277 |
| Staff expenses | -7 | -2 | -1 | -1 | -0 | -0 | -0 | -0 | -2 | -0 | -150 | -0 | -1 | -0 |
| EBITDA | -1.951 | 1.371 | 1.123 | 906 | 727 | 126 | 318 | -1.254 | 188 | 114 | 908 | 22 | 59 | 97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.951 | 1.371 | 1.123 | 906 | 727 | 126 | 318 | -1.254 | 188 | 114 | 908 | 22 | 59 | 97 |
| Net financials | -1.939 | -1.353 | -1.112 | -903 | -721 | -120 | -316 | -169 | -181 | -101 | -901 | -23 | -47 | -98 |
| Profit before tax | -21 | 19 | 11 | 3 | 6 | 6 | 2 | -1.423 | 7 | 13 | 7 | -1 | 13 | -2 |
| Tax | -5 | 5 | 3 | 1 | 1 | 1 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -15 | 14 | 8 | 3 | 4 | 5 | 1 | -1.423 | 7 | 13 | 7 | -1 | 13 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.691 | 34.305 | 31.213 | 25.726 | 19.856 | 15.091 | 7.934 | 5.276 | 4.883 | 4.402 | 1.707 | 1.553 | 1.525 | 1.340 |
| Equity | 319 | 333 | 341 | 344 | 349 | 353 | 355 | -1.069 | -1.061 | -1.048 | -1.041 | -1.042 | -1.009 | -1.011 |
| Long-term debt | -29.808 | 27.535 | 25.541 | 21.426 | 15.212 | 11.853 | 3.836 | 1.707 | 1.184 | 1.062 | 719 | 646 | 589 | 424 |
| Short-term debt | -7.563 | 6.437 | 5.331 | 3.956 | 4.296 | 2.885 | 3.744 | 4.637 | 4.760 | 4.388 | 2.029 | 1.949 | 1.945 | 1.926 |
| Total debt | -37.371 | 33.972 | 30.871 | 25.382 | 19.507 | 14.738 | 7.579 | 6.345 | 5.945 | 5.450 | 2.748 | 2.595 | 2.534 | 2.351 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|