| Revenue | DKK -95K | +51% |
| EBITDA | DKK -95K | -51% |
| Net profit | DKK 3,3M | -52% |
| Total assets | DKK 85,7M | +5% |
| Equity | DKK 75,2M | -1% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -17 | -28 | -151 | -95 | -42 | -40 | -128 | 7 | 10 | -73 | -66 | -63 | -95 |
| Staff expenses | -0 | -0 | -0 | -105 | -30 | -5 | -4 | -31 | -13 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -17 | -28 | -256 | -563 | -47 | -44 | -160 | -6 | 10 | -73 | -66 | -63 | -95 |
| Depreciation & amort. | -0 | -15 | -60 | -17 | -22 | -25 | -27 | -31 | -39 | -39 | -39 | -39 | -35 | -27 |
| EBIT | -15 | -32 | -88 | -273 | -585 | -72 | -71 | -191 | -45 | -30 | -112 | -106 | -99 | -122 |
| Net financials | 1.838 | 4.577 | 2.172 | 1.438 | 3.110 | 5.357 | 5.326 | 3.093 | 1.699 | 8.985 | 29.153 | 14.252 | 6.995 | 3.353 |
| Profit before tax | 1.823 | 4.544 | 2.084 | 1.164 | 2.525 | 5.285 | 5.255 | 2.902 | 1.654 | 8.955 | 29.041 | 14.146 | 6.896 | 3.230 |
| Tax | -76 | 3 | 18 | -27 | -31 | -99 | -31 | -47 | 30 | -49 | -11 | 88 | 114 | -30 |
| Net profit | 1.899 | 4.542 | 2.066 | 1.191 | 2.556 | 5.383 | 5.285 | 2.949 | 1.624 | 9.004 | 29.052 | 14.058 | 6.782 | 3.260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.109 | 22.347 | 22.054 | 24.757 | 23.072 | 26.697 | 30.324 | 30.554 | 30.644 | 38.621 | 64.985 | 75.063 | 81.508 | 85.680 |
| Equity | 18.882 | 21.311 | 20.886 | 17.478 | 20.112 | 24.267 | 27.352 | 28.301 | 28.325 | 36.079 | 62.632 | 73.190 | 75.972 | 75.232 |
| Long-term debt | 35 | 0 | 0 | 2.430 | 2.261 | 2.184 | 2.105 | 2.028 | 1.941 | 1.858 | 1.775 | 1.692 | 1.609 | 1.562 |
| Short-term debt | 5.192 | 1.023 | 1.157 | 4.850 | 699 | 246 | 866 | 225 | 378 | 684 | 578 | 181 | 3.927 | 8.886 |
| Total debt | 5.227 | 1.023 | 1.157 | 7.279 | 2.959 | 2.430 | 2.972 | 2.253 | 2.319 | 2.542 | 2.353 | 1.873 | 5.536 | 10.448 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|