| Revenue | DKK -217K | +45% |
| EBITDA | DKK -607K | -12% |
| Net profit | DKK 270K | -78% |
| Total assets | DKK 14,5M | +1% |
| Equity | DKK 14,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 40 | 40 | 40 | -112 | 79 | 329 | -275 | -308 | -171 | -187 | -77 | -149 | -217 |
| Staff expenses | -0 | -5 | -64 | -64 | -77 | -232 | -470 | -570 | -670 | -670 | -441 | -341 | -391 | -389 |
| EBITDA | 14 | 19 | -223 | -218 | -189 | -153 | -141 | -845 | -978 | -842 | -627 | -418 | -540 | -607 |
| Depreciation & amort. | -0 | -2 | -23 | -23 | -24 | -18 | -15 | -6 | -6 | -6 | -6 | -86 | -86 | -86 |
| EBIT | 14 | 17 | -245 | -240 | -213 | -170 | -155 | -851 | -983 | -847 | -633 | -504 | -626 | -693 |
| Net financials | 1.790 | 1.942 | 3.125 | 1.985 | 527 | 1.033 | -1.453 | 2.042 | 3.028 | 2.317 | -2.088 | 2.161 | 2.220 | 1.039 |
| Profit before tax | 1.804 | 1.959 | 2.880 | 1.745 | 314 | 863 | -1.608 | 1.191 | 2.045 | 1.470 | -2.721 | 1.657 | 1.594 | 346 |
| Tax | 104 | 149 | 175 | 355 | 66 | 190 | -349 | 278 | 465 | 325 | -593 | 376 | 355 | 76 |
| Net profit | 1.700 | 1.810 | 2.705 | 1.390 | 248 | 672 | -1.259 | 914 | 1.580 | 1.145 | -2.128 | 1.281 | 1.239 | 270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.472 | 7.899 | 10.397 | 11.658 | 11.795 | 13.163 | 11.013 | 11.869 | 13.667 | 14.346 | 12.099 | 13.263 | 14.395 | 14.505 |
| Equity | 6.110 | 7.722 | 10.327 | 11.617 | 11.765 | 12.334 | 10.969 | 11.775 | 13.244 | 14.276 | 12.033 | 13.196 | 14.313 | 14.448 |
| Long-term debt | 326 | 79 | 53 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 97 | 17 | 15 | 30 | 830 | 44 | 95 | 423 | 67 | 66 | 67 | 65 | 44 |
| Total debt | 362 | 177 | 70 | 42 | 30 | 830 | 44 | 95 | 423 | 67 | 66 | 67 | 65 | 44 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|