| Revenue | DKK 1,2M | +32% |
| EBITDA | DKK 178K | +561% |
| Net profit | DKK 130K | +1672% |
| Total assets | DKK 554K | +104% |
| Equity | DKK 196K | +197% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 165 | 587 | 123 | 153 | 84 | 116 | 57 | 72 | 313 | 955 | 1.104 | 875 | 1.151 |
| Staff expenses | -0 | -212 | -522 | -184 | -247 | -115 | -81 | -2 | -2 | -18 | -1.119 | -1.137 | -848 | -972 |
| EBITDA | -4 | -165 | 65 | -61 | -94 | -32 | 35 | 55 | 70 | 295 | -164 | -33 | 27 | 178 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -4 | -4 | -4 | -0 | -10 | -10 | -10 |
| EBIT | -4 | -165 | 65 | -61 | -94 | -36 | 31 | 50 | 66 | 291 | -164 | -43 | 17 | 168 |
| Net financials | -111 | 162 | -11 | -2 | -5 | -8 | -8 | -8 | -4 | -1 | -2 | -12 | -3 | -1 |
| Profit before tax | -115 | -3 | 54 | -62 | -98 | -44 | 22 | 42 | 61 | 290 | -166 | -55 | 14 | 168 |
| Tax | -19 | -13 | 47 | -10 | -19 | -3 | 5 | 9 | 14 | 65 | -35 | -7 | 7 | 37 |
| Net profit | -96 | 9 | 7 | -52 | -79 | -40 | 17 | 33 | 47 | 225 | -131 | -48 | 7 | 130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 297 | 225 | 293 | 161 | 127 | 78 | 59 | 112 | 54 | 339 | 298 | 175 | 272 | 554 |
| Equity | 70 | 79 | 86 | 34 | -45 | -85 | -68 | -35 | 13 | 237 | 107 | 59 | 66 | 196 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 227 | 145 | 207 | 127 | 172 | 163 | 126 | 147 | 41 | 102 | 192 | 116 | 206 | 357 |
| Total debt | 227 | 145 | 207 | 127 | 172 | 163 | 126 | 147 | 41 | 102 | 192 | 116 | 206 | 357 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|