| Revenue | DKK 8K | -105% |
| EBITDA | DKK -706K | +6% |
| Net profit | DKK 4,8M | -14% |
| Total assets | DKK 34M | +14% |
| Equity | DKK 33,5M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 37 | 26 | -7 | -50 | 132 | 211 | 83 | -172 | 52 | -22 | 39 | -155 | 8 |
| Staff expenses | -0 | -70 | -201 | -200 | -185 | -187 | -187 | -235 | -252 | -249 | -333 | -384 | -592 | -613 |
| EBITDA | -6 | -33 | -176 | -208 | -235 | -55 | 24 | -152 | -424 | -197 | -355 | -345 | -748 | -706 |
| Depreciation & amort. | -0 | -0 | -11 | -70 | -90 | 123 | -139 | -49 | -49 | -49 | -48 | -94 | -157 | -180 |
| EBIT | -6 | -33 | -187 | -278 | -324 | -178 | -115 | -202 | -474 | -246 | -403 | -439 | -905 | -886 |
| Net financials | 1.498 | 1.558 | 1.977 | 2.351 | 1.575 | 1.765 | 1.960 | 2.116 | 1.998 | 3.562 | 3.803 | 4.330 | 6.437 | 5.671 |
| Profit before tax | 1.492 | 1.525 | 1.790 | 2.073 | 1.251 | 1.587 | 1.845 | 1.914 | 1.524 | 2.816 | 3.400 | 3.891 | 5.533 | 4.785 |
| Tax | -0 | -0 | 1 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | 5 | 5 | 4 | 3 |
| Net profit | 1.492 | 1.525 | 1.790 | 2.072 | 1.251 | 1.587 | 1.844 | 1.913 | 1.523 | 2.816 | 3.395 | 3.886 | 5.529 | 4.781 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.739 | 4.183 | 5.907 | 7.965 | 9.194 | 10.537 | 12.425 | 14.167 | 15.419 | 18.237 | 21.422 | 25.169 | 29.886 | 33.996 |
| Equity | 2.637 | 4.065 | 5.757 | 7.729 | 8.879 | 10.362 | 12.206 | 13.905 | 15.229 | 17.934 | 21.216 | 24.988 | 29.687 | 33.468 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 102 | 21 | 52 | 136 | 214 | 175 | 219 | 262 | 161 | 303 | 206 | 182 | 199 | 528 |
| Total debt | 102 | 118 | 150 | 236 | 315 | 175 | 219 | 262 | 191 | 303 | 206 | 182 | 199 | 528 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|