| Revenue | DKK -297K | -27% |
| EBITDA | DKK -2,1M | -409% |
| Net profit | DKK -36,3M | -281% |
| Total assets | DKK 58,7M | -42% |
| Equity | DKK 41,1M | -47% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 355 | 1.741 | 1.665 | — | 5.155 | 6.506 | 4.108 | 7.395 | 1.078 | 2.250 | 1.181 | 635 | -405 | -297 |
| Staff expenses | -295 | -720 | -635 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 68 | 1.021 | 904 | 0 | 5.155 | 6.506 | 4.108 | 7.395 | 1.078 | 2.500 | 1.181 | 635 | -405 | -2.059 |
| Depreciation & amort. | 55 | -0 | -64 | -0 | -60 | -100 | -99 | -81 | -100 | -104 | -104 | -104 | -0 | -0 |
| EBIT | 13 | 1.021 | 840 | 0 | 5.095 | 6.407 | 4.009 | 7.314 | 978 | 2.396 | 1.077 | 531 | -405 | -2.059 |
| Net financials | -557 | 249 | 458 | 0 | 1.606 | -2.189 | -9.872 | 3.854 | 6.878 | 6.556 | 16.171 | 1.784 | 21.180 | -35.680 |
| Profit before tax | -544 | 1.270 | 1.299 | 0 | 6.701 | 4.218 | -1.271 | 11.838 | 7.829 | 8.952 | 17.249 | 2.280 | 19.587 | -37.739 |
| Tax | -30 | 119 | 195 | -0 | 1.141 | 528 | -144 | 396 | -1.038 | 357 | 126 | -1.584 | -421 | -1.446 |
| Net profit | -514 | 1.152 | 1.103 | 0 | 5.560 | 3.690 | -1.128 | 11.442 | 8.867 | 8.594 | 17.123 | 3.863 | 20.008 | -36.292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.556 | 3.609 | 6.120 | 0 | 16.026 | 23.784 | 24.752 | 28.797 | 41.629 | 61.695 | 83.829 | 86.735 | 101.510 | 58.675 |
| Equity | 879 | 2.031 | 3.134 | 0 | 11.547 | 15.133 | 14.006 | 25.340 | 34.207 | 42.688 | 59.754 | 63.558 | 77.478 | 41.118 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.130 | 5.106 | 7.483 | 1.528 | 4.587 | 9.320 | 15.771 | 11.250 | 600 | 600 |
| Short-term debt | 1.677 | 1.578 | 2.978 | 0 | 3.319 | 3.515 | 3.264 | 1.910 | 2.816 | 9.674 | 8.304 | 11.927 | 23.432 | 16.958 |
| Total debt | 1.677 | 1.578 | 2.978 | 0 | 4.449 | 8.621 | 10.746 | 3.438 | 7.403 | 18.994 | 24.074 | 23.177 | 24.032 | 17.558 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|