| Revenue | DKK 13K | +1891% |
| EBITDA | DKK -67K | +15% |
| Net profit | DKK -554K | -168% |
| Total assets | DKK 5,7M | -12% |
| Equity | DKK 5,4M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -35 | 33 | -30 | -33 | -50 | 14 | 9 | 1 | 1 | 0 | -4 | -2 | 1 | 13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -20 | -20 | -20 | -80 | -80 | -80 | -80 |
| EBITDA | -35 | 33 | -30 | -33 | -50 | 14 | -10 | -19 | -19 | -20 | -84 | -82 | -79 | -67 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 |
| EBIT | -35 | 33 | -30 | -33 | -56 | 5 | -19 | -28 | -28 | -29 | -93 | -91 | -88 | -76 |
| Net financials | -35 | 415 | 598 | 1.111 | 309 | 524 | -113 | 76 | 182 | 1.704 | -1.092 | 241 | 1.138 | -627 |
| Profit before tax | -70 | 447 | 568 | 1.078 | 252 | 529 | -132 | 47 | 154 | 1.675 | -1.184 | 151 | 1.050 | -704 |
| Tax | -18 | 111 | 150 | 253 | 53 | 121 | -27 | 16 | 36 | 373 | -247 | 48 | 237 | -150 |
| Net profit | -53 | 336 | 418 | 825 | 199 | 408 | -104 | 31 | 118 | 1.302 | -937 | 103 | 812 | -554 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.320 | 3.659 | 4.097 | 4.975 | 5.409 | 5.925 | 5.554 | 5.513 | 5.557 | 7.130 | 5.768 | 5.792 | 6.522 | 5.707 |
| Equity | 3.295 | 3.583 | 3.952 | 4.728 | 4.877 | 5.235 | 5.078 | 5.057 | 5.120 | 6.367 | 5.373 | 5.419 | 6.172 | 5.381 |
| Long-term debt | 0 | 0 | 0 | 0 | 482 | 509 | 424 | 404 | 383 | 709 | 340 | 317 | 293 | 268 |
| Short-term debt | 25 | 76 | 145 | 247 | 49 | 181 | 51 | 52 | 54 | 54 | 55 | 56 | 57 | 58 |
| Total debt | 25 | 76 | 145 | 247 | 532 | 690 | 475 | 456 | 436 | 762 | 395 | 373 | 349 | 325 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|