| Revenue | DKK -225K | +17% |
| EBITDA | DKK -298K | -21% |
| Net profit | DKK 95K | -92% |
| Total assets | DKK 14,5M | +0% |
| Equity | DKK 14M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116 | 146 | 152 | 200 | 221 | 107 | 128 | 96 | -31 | -88 | -102 | -243 | -193 | -225 |
| Staff expenses | -367 | -227 | -182 | -181 | -76 | -91 | -136 | -0 | -61 | -135 | -74 | -74 | -53 | -73 |
| EBITDA | -479 | -448 | -234 | -263 | -132 | -223 | -180 | -74 | -194 | -351 | -333 | -317 | -246 | -298 |
| Depreciation & amort. | -162 | -112 | -141 | -100 | -105 | -105 | -105 | -105 | -154 | -171 | -171 | -171 | -171 | -171 |
| EBIT | -641 | -560 | -374 | -363 | -237 | -327 | -285 | -179 | -348 | -521 | -504 | -488 | -416 | -469 |
| Net financials | 279 | 3.985 | 1.762 | 85 | 566 | 156 | -285 | 11 | -43 | 2.535 | -923 | 1.506 | 1.739 | 661 |
| Profit before tax | -362 | 3.425 | 1.388 | -278 | 329 | -172 | -570 | -167 | -391 | 2.014 | -1.426 | 1.018 | 1.322 | 193 |
| Tax | -228 | 636 | -6 | 13 | -22 | -23 | 27 | -15 | 233 | -12 | 14 | 69 | 197 | 98 |
| Net profit | -134 | 2.789 | 1.394 | -291 | 351 | -149 | -596 | -152 | -624 | 2.026 | -1.441 | 950 | 1.126 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.142 | 12.801 | 14.041 | 13.723 | 13.873 | 13.694 | 12.924 | 12.636 | 11.902 | 13.933 | 12.451 | 13.431 | 14.523 | 14.494 |
| Equity | 9.950 | 12.643 | 13.940 | 13.550 | 13.802 | 13.549 | 12.847 | 12.587 | 11.853 | 13.766 | 12.211 | 13.042 | 14.046 | 14.006 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 192 | 158 | 101 | 172 | 71 | 145 | 76 | 48 | 38 | 167 | 241 | 388 | 478 | 488 |
| Total debt | 192 | 158 | 101 | 172 | 71 | 145 | 76 | 48 | 38 | 167 | 241 | 388 | 478 | 488 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|