| Revenue | DKK -1,7M | +152% |
| EBITDA | DKK -2M | -102% |
| Net profit | DKK -35,5M | -419% |
| Total assets | DKK 185,2M | -3% |
| Equity | DKK 146,2M | -20% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -16 | -25 | — | 10.297 | -559 | -370 | -326 | -250 | -160 | -684 | -674 | -1.698 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -141 | -225 | -380 | -328 | -338 |
| EBITDA | -422 | -16 | -25 | 34.514 | 10.579 | -559 | -370 | -326 | -390 | -385 | -1.064 | -1.012 | -2.040 |
| Depreciation & amort. | -0 | -0 | -0 | -186 | 141 | -96 | -124 | -124 | -599 | -41 | -0 | -15 | -18.249 |
| EBIT | -422 | -16 | -25 | 34.328 | 10.438 | -655 | -493 | -449 | -989 | -426 | -1.064 | -1.027 | -20.289 |
| Net financials | 6.525 | 3.543 | 11.419 | 34.599 | 11.540 | 13.512 | 65.401 | 6.980 | 67.166 | 4.942 | 32.015 | 13.570 | -14.920 |
| Profit before tax | 6.116 | 3.528 | 11.394 | 34.242 | 11.509 | 12.857 | 64.908 | 6.531 | 65.484 | 2.902 | 29.972 | 11.876 | -35.416 |
| Tax | 7 | 41 | 32 | -212 | -66 | 173 | -82 | 224 | 1.725 | 1.230 | 1.012 | 770 | 36 |
| Net profit | 6.110 | 3.486 | 11.362 | 34.454 | 11.575 | 12.684 | 64.990 | 6.307 | 63.760 | 1.672 | 28.960 | 11.106 | -35.452 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.923 | 6.066 | 20.941 | 46.909 | 68.477 | 46.892 | 110.255 | 111.008 | 178.170 | 178.400 | 208.699 | 191.348 | 185.239 |
| Equity | 1.908 | 4.895 | 16.207 | 40.112 | 51.686 | 46.870 | 110.235 | 110.881 | 174.641 | 176.313 | 205.273 | 183.679 | 146.227 |
| Long-term debt | 0 | 0 | 3.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 816 | 4.460 | 35.786 |
| Short-term debt | 14 | 1.172 | 1.174 | 6.797 | 16.790 | 22 | 20 | 127 | 2.845 | 1.004 | 1.519 | 2.133 | 2.258 |
| Total debt | 14 | 1.172 | 4.733 | 6.797 | 16.790 | 22 | 20 | 127 | 2.845 | 1.004 | 2.335 | 6.593 | 38.044 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|