| Revenue | DKK 4,9M | +431% |
| EBITDA | DKK 3M | +429% |
| Net profit | DKK -1,3M | +45% |
| Total assets | DKK 91,2M | -4% |
| Equity | DKK 90,4M | -4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -1 | -2 | -8 | -12 | -123 | -2.208 | 975 | 896 | 890 | 808 | 915 | 4.861 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -1.084 | -1.132 | -1.034 | -1.214 | -1.464 | -1.546 | -1.827 | -1.866 |
| EBITDA | 0 | -1 | -52 | -90 | -214 | -12 | -1.207 | -3.340 | -59 | -318 | -575 | -738 | -912 | 2.995 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -16 | -16 | -408 | -757 | -846 | -860 | -987 | -1.030 | -963 |
| EBIT | 0 | -1 | -52 | -90 | -214 | -28 | -1.223 | -3.748 | -816 | -1.164 | -1.435 | -1.725 | -1.942 | 2.032 |
| Net financials | 2.316 | 2.167 | 4.027 | 5.627 | 7.034 | 8.956 | 11.599 | 115.648 | 1.578 | 6.620 | -5.905 | 8.634 | -757 | -3.646 |
| Profit before tax | 2.233 | 2.123 | 3.975 | 5.537 | 6.820 | 8.742 | 10.149 | 111.797 | 599 | 5.300 | -7.487 | 6.717 | -2.855 | -1.820 |
| Tax | 21 | 10 | 12 | 20 | 31 | 47 | -0 | 3 | 95 | 1.349 | 1 | 386 | -436 | -485 |
| Net profit | 2.212 | 2.113 | 3.963 | 5.517 | 6.789 | 8.694 | 10.149 | 111.793 | 504 | 3.952 | -7.488 | 6.331 | -2.419 | -1.335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.806 | 5.850 | 9.270 | 12.928 | 16.804 | 22.888 | 31.750 | 116.697 | 128.929 | 129.880 | 118.355 | 119.031 | 94.591 | 91.172 |
| Equity | 3.785 | 5.801 | 9.264 | 12.881 | 16.720 | 22.414 | 31.563 | 115.846 | 128.324 | 129.275 | 117.787 | 118.118 | 93.699 | 90.364 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 49 | 6 | 47 | 84 | 474 | 187 | 811 | 606 | 604 | 568 | 913 | 892 | 809 |
| Total debt | 22 | 49 | 6 | 47 | 84 | 474 | 187 | 851 | 606 | 604 | 568 | 913 | 892 | 809 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|