| Revenue | DKK -230K | +8% |
| EBITDA | DKK -1,6M | -14% |
| Net profit | DKK 3,9M | -53% |
| Total assets | DKK 76,9M | +0% |
| Equity | DKK 75,8M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -11 | -8 | -2 | -4 | -7 | -109 | -63 | -67 | -76 | -263 | -129 | -212 | -230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -221 | -222 | -432 | -1.231 | -1.236 | -1.200 | -1.380 |
| EBITDA | -8 | -11 | -8 | -2 | -4 | -7 | -256 | -285 | -289 | 6.623 | -10.798 | -1.364 | -1.413 | -1.610 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -8 | -25 | -31 | -31 | -27 | -27 |
| EBIT | -8 | -11 | -8 | -2 | -4 | -7 | -256 | -289 | -297 | 6.598 | -10.829 | -1.395 | -1.440 | -1.637 |
| Net financials | -35 | 439 | 719 | 3.734 | 494 | 145.894 | -2.983 | 8.831 | 4.324 | 9.428 | -6.092 | 8.385 | 12.320 | 6.769 |
| Profit before tax | -40 | 428 | 711 | 3.732 | 491 | 145.886 | -3.239 | 8.542 | 4.027 | 8.895 | -7.618 | 6.989 | 10.880 | 5.132 |
| Tax | 2 | 6 | -0 | -0 | 1 | 6 | -0 | 1.243 | 891 | 1.982 | -1.794 | 1.476 | 2.504 | 1.204 |
| Net profit | -42 | 422 | 711 | 3.732 | 489 | 145.880 | -3.239 | 7.299 | 3.136 | 6.913 | -5.824 | 5.513 | 8.376 | 3.928 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 | 443 | 1.162 | 4.899 | 5.269 | 150.904 | 87.344 | 81.821 | 76.405 | 78.117 | 67.488 | 70.462 | 76.592 | 76.948 |
| Equity | 9 | 432 | 1.142 | 4.874 | 5.261 | 150.891 | 87.239 | 81.039 | 75.675 | 76.475 | 67.251 | 70.264 | 74.840 | 75.768 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 86 | 11 | 20 | 26 | 8 | 13 | 105 | 782 | 729 | 1.641 | 237 | 197 | 1.752 | 1.180 |
| Total debt | 86 | 11 | 20 | 26 | 8 | 13 | 105 | 782 | 729 | 1.641 | 237 | 197 | 1.752 | 1.180 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|