| Revenue | DKK -18K | +48% |
| EBITDA | DKK -18K | -48% |
| Net profit | DKK -17K | -52% |
| Total assets | DKK 186K | -42% |
| Equity | DKK 138K | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -18 | -17 | -14 | -28 | -26 | -18 | -16 | -19 | 258 | 498 | 392 | -12 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -18 | -17 | 210 | 65 | 55 | 52 | -16 | -19 | 258 | 498 | 392 | -12 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -18 | -17 | 210 | 65 | 55 | 52 | -16 | -19 | 258 | 498 | 392 | -12 | -18 |
| Net financials | -2.944 | -107 | 34 | 375 | 177 | 351 | 650 | -35 | -588 | 164 | -6 | -1 | 1 | 1 |
| Profit before tax | -2.968 | -125 | 17 | 585 | 241 | 407 | 702 | -51 | -607 | 422 | 491 | 391 | -11 | -17 |
| Tax | -16 | -72 | -54 | 112 | 46 | 41 | 35 | -32 | -11 | -0 | 3 | -0 | -0 | -0 |
| Net profit | -2.952 | -53 | 71 | 473 | 195 | 366 | 667 | -19 | -595 | 422 | 489 | 391 | -11 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.558 | 2.658 | 2.464 | 2.358 | 3.193 | 3.261 | 3.259 | 3.794 | 1.389 | 421 | 335 | 368 | 323 | 186 |
| Equity | -2.241 | -2.294 | -2.224 | -1.750 | -1.555 | -1.189 | -522 | -541 | -1.137 | -715 | -226 | 165 | 154 | 138 |
| Long-term debt | 0 | 3.653 | 3.386 | 3.558 | 3.908 | 3.512 | 3.266 | 3.027 | 2.515 | 1.083 | 522 | 160 | 162 | 37 |
| Short-term debt | 4.799 | 1.299 | 1.302 | 550 | 840 | 938 | 515 | 1.308 | 10 | 53 | 39 | 43 | 7 | 11 |
| Total debt | 4.799 | 4.952 | 4.688 | 4.108 | 4.748 | 4.450 | 3.781 | 4.335 | 2.525 | 1.136 | 561 | 203 | 168 | 49 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|