| Revenue | DKK 801K | -149% |
| EBITDA | DKK 440K | +116% |
| Net profit | DKK 5,3M | +408% |
| Total assets | DKK 24,7M | -21% |
| Equity | DKK 19,7M | +36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | — | — | — | — | — | -10 | 22 | 269 | -296 | -1.069 | -888 | -1.634 | -1.649 | 801 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -450 | -1.111 | -361 |
| EBITDA | -5 | -11 | -3 | 0 | -3 | -6 | -10 | 22 | 269 | -296 | -1.069 | -1.085 | -2.084 | -2.760 | 440 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -108 | -357 | -463 | -487 | -474 | -523 | -595 | -339 |
| EBIT | -5 | -11 | -3 | 0 | -3 | -6 | -10 | -86 | -89 | -759 | -1.557 | -1.559 | -2.607 | -3.356 | 100 |
| Net financials | -854 | -303 | -42 | 1.078 | 917 | 1.504 | 2.443 | 2.838 | 2.128 | 2.938 | 3.759 | 4.096 | 2.792 | 1.638 | 5.193 |
| Profit before tax | -859 | -314 | -46 | 1.078 | 914 | 1.498 | 2.434 | 2.752 | 2.039 | 2.180 | 2.202 | 2.537 | 185 | -1.718 | 5.293 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -859 | -314 | -46 | 1.078 | 914 | 1.498 | 2.434 | 2.752 | 2.039 | 2.180 | 2.202 | 2.537 | 185 | -1.718 | 5.293 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.739 | 1.828 | 1.789 | 2.868 | 3.538 | 4.626 | 6.977 | 9.767 | 11.624 | 18.744 | 19.410 | 20.792 | 32.994 | 31.301 | 24.690 |
| Equity | 1.695 | 1.381 | 1.335 | 2.413 | 3.027 | 4.375 | 6.757 | 9.456 | 11.045 | 13.170 | 15.372 | 16.152 | 16.279 | 14.500 | 19.726 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.892 | 4.716 | 4.532 |
| Short-term debt | 44 | 447 | 454 | 454 | 511 | 251 | 219 | 310 | 578 | 5.574 | 4.038 | 4.640 | 11.823 | 12.086 | 432 |
| Total debt | 44 | 447 | 454 | 454 | 511 | 251 | 219 | 310 | 578 | 5.574 | 4.038 | 4.640 | 16.715 | 16.802 | 4.965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2006 | — | — |
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |