| Revenue | DKK -305K | +5% |
| EBITDA | DKK -693K | -17% |
| Net profit | DKK 9,9M | +1177% |
| Total assets | DKK 19,8M | +64% |
| Equity | DKK 15,7M | +168% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | -95 | 81 | 99 | 2 | -153 | 95 | 203 | 313 | 993 | -123 | -160 | -290 | -305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -390 | -684 | -690 | -301 | -389 |
| EBITDA | 98 | 61 | 81 | 99 | 2 | -153 | 95 | 289 | 292 | 603 | -914 | -782 | -592 | -693 |
| Depreciation & amort. | 78 | -78 | -78 | -78 | -78 | -91 | -101 | -101 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20 | -17 | 3 | 21 | -76 | -244 | -5 | 189 | 292 | 603 | -914 | -782 | -592 | -693 |
| Net financials | 745 | -823 | -151 | 185 | 406 | 168 | -143 | -156 | 70 | 1.979 | 704 | 2.359 | 1.247 | 11.124 |
| Profit before tax | 815 | -655 | -148 | 206 | 330 | -76 | -148 | 33 | 362 | 2.582 | -209 | 1.577 | 655 | 10.431 |
| Tax | 25 | 17 | 28 | 2 | -19 | -58 | -0 | 25 | -204 | 455 | -180 | -186 | -123 | 496 |
| Net profit | 790 | -672 | -176 | 205 | 350 | -18 | -148 | 8 | 566 | 2.127 | -29 | 1.762 | 778 | 9.936 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.688 | 6.640 | 5.874 | 6.089 | 6.878 | 7.154 | 6.014 | 6.217 | 3.450 | 4.245 | 5.587 | 11.911 | 12.076 | 19.782 |
| Equity | 1.026 | 1.601 | 1.328 | 1.435 | 1.685 | 1.566 | 1.314 | 1.216 | 1.674 | 3.691 | 3.548 | 5.196 | 5.856 | 15.670 |
| Long-term debt | 4.233 | -4.112 | 3.795 | 3.802 | 7.364 | 7.130 | 6.894 | 3.327 | 0 | 189 | 0 | 6 | 0 | 77 |
| Short-term debt | 1.430 | -927 | 751 | 852 | 1.511 | 2.024 | 1.253 | 1.674 | 1.776 | 336 | 2.039 | 6.710 | 6.220 | 4.022 |
| Total debt | 5.662 | -5.039 | 4.545 | 4.654 | 5.193 | 9.154 | 8.147 | 5.001 | 1.776 | 525 | 2.039 | 6.716 | 6.220 | 4.022 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|