| Revenue | DKK 22K | -116% |
| EBITDA | DKK 16K | +109% |
| Net profit | DKK -6K | +96% |
| Total assets | DKK 2,2M | +3% |
| Equity | DKK 119K | +111% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 564 | 307 | 204 | 333 | 231 | 291 | 178 | 869 | 1.151 | 1.173 | 1.549 | -120 | -132 | 22 |
| Staff expenses | -45 | -130 | -1 | -2 | -3 | -57 | -366 | -616 | -641 | -905 | -879 | -330 | -36 | -6 |
| EBITDA | 776 | 177 | 203 | 331 | 229 | 227 | -203 | 228 | 500 | 257 | 670 | -450 | -168 | 16 |
| Depreciation & amort. | 128 | -17 | -17 | -17 | -6 | -0 | -0 | -12 | -25 | -25 | -41 | -30 | -23 | -23 |
| EBIT | 647 | 159 | 185 | 313 | 223 | 227 | -203 | 216 | 475 | 232 | 629 | -479 | -191 | -7 |
| Net financials | -170 | -128 | -122 | -107 | -100 | -81 | -93 | -105 | -115 | -35 | -31 | -2 | -5 | -1 |
| Profit before tax | 477 | 31 | 64 | 207 | 123 | 146 | -296 | 111 | 359 | 197 | 598 | -482 | -196 | -8 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 68 | -103 | -41 | -1 |
| Net profit | 477 | 31 | 64 | 207 | 123 | 146 | -296 | 111 | 359 | 197 | 530 | -378 | -156 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 400 | 155 | 131 | 106 | 91 | 637 | 1.053 | 1.363 | 2.400 | 2.591 | 3.105 | 2.698 | 2.098 | 2.151 |
| Equity | -2.022 | -1.990 | -1.927 | -1.720 | -1.597 | -1.451 | -1.747 | -1.636 | -1.277 | -1.080 | -551 | -929 | -1.085 | 119 |
| Long-term debt | 511 | 504 | 425 | 344 | 270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.911 | 1.641 | 1.633 | 1.482 | 1.418 | 2.088 | 2.800 | 3.000 | 3.677 | 3.671 | 3.656 | 3.627 | 3.182 | 2.032 |
| Total debt | 2.422 | 2.145 | 2.058 | 1.826 | 1.688 | 2.088 | 2.800 | 3.000 | 3.677 | 3.671 | 3.656 | 3.627 | 3.182 | 2.032 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|