| Revenue | DKK -176K | -15% |
| EBITDA | DKK -283K | +18% |
| Net profit | DKK -9K | -101% |
| Total assets | DKK 17M | -4% |
| Equity | DKK 17M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 605 | 425 | 512 | 608 | 557 | 254 | 355 | 16 | -41 | -161 | -175 | -208 | -207 | -176 |
| Staff expenses | -0 | -0 | -0 | -0 | -176 | -367 | -230 | -136 | -117 | -125 | -106 | -164 | -138 | -107 |
| EBITDA | 605 | 425 | 512 | 608 | 381 | -113 | 125 | -186 | -158 | -286 | -281 | -371 | -345 | -283 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -73 | -80 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 605 | 425 | 512 | 608 | 381 | -187 | 45 | -186 | -158 | -286 | -281 | -371 | -345 | -283 |
| Net financials | -177 | -91 | 47 | 6.611 | 2.878 | 557 | 2.047 | 5.336 | 8.670 | 2.363 | -3.288 | -1.401 | 1.711 | 285 |
| Profit before tax | 428 | 334 | 559 | 7.219 | 3.260 | 370 | 2.091 | 5.149 | 8.512 | 2.077 | -3.569 | -1.772 | 1.367 | 2 |
| Tax | 107 | 84 | 137 | 274 | 699 | 81 | 460 | 1.133 | 1.873 | 457 | -0 | 2 | 28 | 11 |
| Net profit | 321 | 250 | 422 | 6.945 | 2.561 | 289 | 1.632 | 4.017 | 6.638 | 1.620 | -3.569 | -1.774 | 1.339 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.669 | 1.456 | 1.358 | 7.555 | 10.096 | 9.984 | 11.853 | 16.445 | 23.357 | 23.186 | 19.052 | 16.816 | 17.720 | 17.015 |
| Equity | -503 | -253 | 170 | 7.114 | 9.675 | 9.874 | 11.406 | 15.322 | 21.561 | 22.881 | 19.012 | 16.738 | 17.677 | 16.968 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.172 | 1.708 | 1.188 | 441 | 421 | 109 | 446 | 1.123 | 1.796 | 306 | 40 | 78 | 44 | 47 |
| Total debt | 2.172 | 1.708 | 1.188 | 441 | 421 | 109 | 446 | 1.123 | 1.796 | 306 | 40 | 78 | 44 | 47 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|