| Revenue | DKK 331K | -180% |
| EBITDA | DKK -1,2M | +46% |
| Net profit | DKK -289K | +96% |
| Total assets | DKK 29,2M | -6% |
| Equity | DKK 28,9M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 576 | 733 | 18 | -527 | 450 | -1.222 | 123 | -330 | -738 | 719 | -880 | -428 | -413 | 331 |
| Staff expenses | -0 | -332 | -81 | -0 | -0 | -242 | -408 | -526 | -577 | -1.867 | -1.983 | -1.880 | -1.786 | -1.517 |
| EBITDA | 576 | 401 | -64 | -527 | 450 | -1.464 | -286 | -855 | -1.315 | -1.149 | -2.863 | -2.308 | -2.199 | -1.186 |
| Depreciation & amort. | -0 | -1 | -4 | -4 | -4 | -0 | -0 | -9 | -16 | -16 | -12 | -1.121 | -212 | -65 |
| EBIT | 576 | 400 | -68 | -531 | 446 | -1.464 | -286 | -865 | -1.331 | -1.165 | -2.875 | -3.429 | -2.412 | -1.251 |
| Net financials | -58 | -8 | 5.038 | 2.404 | -434 | 11.071 | 3.104 | 31.946 | -18.363 | 13.876 | 3.046 | 2.438 | -4.840 | 962 |
| Profit before tax | 518 | 392 | 4.970 | 1.872 | 12 | 9.607 | 2.818 | 31.081 | -19.693 | 12.711 | 171 | -990 | -7.252 | -289 |
| Tax | 141 | 103 | 59 | 11 | 20 | 225 | -0 | -0 | -0 | -149 | -0 | -14 | 5 | -0 |
| Net profit | 377 | 289 | 4.911 | 1.861 | -8 | 9.383 | 2.818 | 31.081 | -19.693 | 12.860 | 171 | -976 | -7.257 | -289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 599 | 773 | 5.562 | 7.266 | 7.382 | 18.018 | 59.555 | 94.968 | 87.679 | 41.148 | 41.171 | 39.200 | 31.144 | 29.231 |
| Equity | -138 | 151 | 5.063 | 6.924 | 6.708 | 14.691 | 17.229 | 48.310 | 28.617 | 40.027 | 39.960 | 37.984 | 29.727 | 28.938 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 39.401 | 46.042 | 48 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 737 | 620 | 499 | 342 | 673 | 3.327 | 2.925 | 616 | 59.015 | 1.121 | 1.211 | 1.216 | 1.417 | 293 |
| Total debt | 737 | 620 | 499 | 342 | 673 | 3.327 | 42.326 | 46.658 | 59.062 | 1.121 | 1.211 | 1.216 | 1.417 | 293 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2013 | |
| Individual | 20.0% | 0.0% | 2013 | |
| Individual | 20.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|