| Revenue | DKK 28K | -60% |
| EBITDA | DKK -222K | +24% |
| Net profit | DKK -1,8M | -329% |
| Total assets | DKK 16M | -13% |
| Equity | DKK 15,6M | -11% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -81 | -127 | 9 | 27 | 45 | 46 | 10 | 24 | 38 | 69 | 28 |
| Staff expenses | -44 | -44 | -44 | -45 | -45 | -46 | -45 | -45 | -99 | -146 | -135 | -265 | -363 | -250 |
| EBITDA | -82 | -104 | -94 | -126 | -172 | -37 | -18 | 0 | -53 | -135 | -111 | -227 | -294 | -222 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -99 |
| EBIT | -82 | -104 | -94 | -126 | -176 | -49 | -31 | -12 | -65 | -148 | -123 | -240 | -307 | -321 |
| Net financials | 795 | 1.891 | 515 | 2.617 | 1.362 | 1.790 | -1.584 | 717 | 3.324 | 2.851 | -975 | 3.433 | 1.289 | -1.931 |
| Profit before tax | 712 | 1.787 | 420 | 2.492 | 1.185 | 1.741 | -1.614 | 705 | 3.258 | 2.703 | -1.098 | 3.193 | 982 | -2.252 |
| Tax | 178 | 447 | 103 | 277 | 257 | 384 | -354 | 155 | 715 | 595 | -236 | 703 | 216 | -496 |
| Net profit | 534 | 1.341 | 317 | 2.215 | 928 | 1.357 | -1.260 | 550 | 2.543 | 2.107 | -862 | 2.490 | 766 | -1.756 |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.390 | 11.692 | 11.745 | 13.246 | 13.652 | 14.430 | 12.434 | 12.717 | 15.420 | 17.015 | 15.797 | 17.896 | 18.409 | 16.038 |
| Equity | 10.367 | 11.387 | 11.294 | 12.934 | 13.362 | 14.109 | 12.349 | 12.649 | 14.892 | 16.300 | 14.987 | 16.817 | 17.461 | 15.570 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23 | 305 | 451 | 312 | 290 | 321 | 85 | 68 | 527 | 716 | 809 | 1.079 | 948 | 468 |
| Total debt | 23 | 305 | 451 | 312 | 290 | 321 | 85 | 68 | 527 | 716 | 809 | 1.079 | 948 | 468 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|