| Revenue | DKK -90K | +140% |
| EBITDA | DKK -90K | -140% |
| Net profit | DKK -478K | +41% |
| Total assets | DKK 12,8M | -8% |
| Equity | DKK 12,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 1.227 | 811 | 6.973 | 34 | 25 | -54 | -87 | -37 | -90 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -8 | -12 | -6 | -0 | -0 |
| EBITDA | 470 | 1.739 | 1.011 | 2.099 | 1.227 | 811 | 6.973 | -116 | 17 | -66 | -139 | -37 | -90 |
| Depreciation & amort. | 36 | 36 | 36 | 36 | 36 | -36 | -72 | -106 | -838 | -838 | -771 | -67 | -61 |
| EBIT | 435 | 1.703 | 975 | 2.063 | 1.191 | 775 | 6.901 | -222 | -820 | -903 | -909 | -105 | -151 |
| Net financials | 265 | 1.509 | 978 | 1.842 | 782 | 763 | 7.116 | 742 | -7 | 410 | -2.167 | -943 | -462 |
| Profit before tax | 372 | 1.646 | 896 | 1.912 | 843 | 833 | 7.228 | 520 | -827 | -493 | -3.076 | -1.047 | -613 |
| Tax | 22 | 33 | 13 | -22 | -64 | 29 | 99 | 117 | -181 | -109 | -677 | -230 | -135 |
| Net profit | 350 | 1.613 | 882 | 1.934 | 907 | 804 | 7.130 | 403 | -646 | -385 | -2.399 | -817 | -478 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.750 | 9.818 | 10.364 | 13.632 | 13.991 | 11.934 | 18.922 | 20.199 | 18.227 | 17.567 | 14.944 | 13.907 | 12.765 |
| Equity | 4.741 | 6.285 | 7.071 | 8.918 | 9.743 | 10.464 | 17.496 | 17.799 | 17.046 | 16.662 | 14.148 | 13.213 | 12.735 |
| Long-term debt | 1.683 | 1.620 | 1.520 | 1.414 | 1.304 | 1.199 | 1.089 | 979 | 869 | 758 | 667 | 577 | 0 |
| Short-term debt | 1.308 | 1.873 | 1.725 | 3.249 | 2.885 | 205 | 255 | 1.334 | 311 | 147 | 128 | 117 | 30 |
| Total debt | 2.992 | 3.493 | 3.246 | 4.663 | 4.189 | 1.403 | 1.344 | 2.312 | 1.180 | 905 | 796 | 694 | 30 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|