| Revenue | DKK -109K | -78% |
| EBITDA | DKK -705K | +50% |
| Net profit | DKK -646K | -184% |
| Total assets | DKK 18,6M | -8% |
| Equity | DKK 17,6M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | -52 | -58 | -282 | 7 | -3 | -150 | -193 | -75 | -193 | -199 | -257 | -492 | -109 |
| Staff expenses | -0 | -0 | -0 | -0 | -101 | -302 | -332 | -487 | -537 | -590 | -594 | -596 | -913 | -596 |
| EBITDA | 60 | -54 | -58 | -282 | -94 | -304 | -482 | -680 | -658 | -782 | -840 | -852 | -1.404 | -705 |
| Depreciation & amort. | -0 | -0 | -16 | -16 | -16 | -16 | -27 | -39 | -67 | -104 | -30 | -26 | -37 | -37 |
| EBIT | 60 | -54 | -73 | -298 | -110 | -320 | -510 | -719 | -725 | -886 | -871 | -879 | -1.441 | -742 |
| Net financials | 987 | 2.133 | 9.764 | 54 | 997 | -11 | 640 | 856 | 3.030 | 2.294 | -1.081 | 4.221 | 2.693 | -156 |
| Profit before tax | 1.046 | 2.079 | 9.691 | -244 | 887 | -331 | 130 | 137 | 2.305 | 1.408 | -1.952 | 3.343 | 1.251 | -898 |
| Tax | -112 | 66 | 167 | -0 | 150 | -58 | 148 | 90 | 575 | 330 | -423 | 803 | 484 | -252 |
| Net profit | 1.158 | 2.013 | 9.524 | -244 | 737 | -273 | -19 | 47 | 1.730 | 1.078 | -1.529 | 2.540 | 767 | -646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.255 | 11.770 | 20.976 | 20.689 | 21.084 | 20.027 | 19.221 | 19.000 | 19.411 | 20.610 | 18.202 | 20.786 | 20.184 | 18.614 |
| Equity | 7.777 | 9.692 | 19.167 | 18.923 | 19.310 | 18.284 | 17.216 | 17.263 | 18.489 | 19.510 | 17.432 | 18.513 | 19.280 | 17.633 |
| Long-term debt | 1.940 | 1.920 | 1.680 | 1.680 | 1.680 | 1.680 | 1.680 | 0 | 301 | 560 | 0 | 269 | 225 | 14 |
| Short-term debt | 539 | 159 | 129 | 86 | 94 | 62 | 325 | 1.737 | 621 | 539 | 770 | 2.004 | 679 | 966 |
| Total debt | 2.479 | 2.079 | 1.809 | 1.766 | 1.774 | 1.742 | 2.005 | 1.737 | 922 | 1.099 | 770 | 2.273 | 904 | 981 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|