| Revenue | DKK -445K | -31% |
| EBITDA | DKK -1,1M | +19% |
| Net profit | DKK -1,2M | -30% |
| Total assets | DKK 15,6M | -11% |
| Equity | DKK 11,6M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -253 | -101 | — | -63 | 108 | 138 | 218 | -164 | -401 | -395 | -367 | -533 | -641 | -445 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -451 | -464 | -620 | -775 | -764 | -766 | -691 |
| EBITDA | -241 | 520 | 0 | -63 | 108 | 138 | 218 | -615 | -865 | -1.015 | -1.141 | -1.298 | -1.407 | -1.135 |
| Depreciation & amort. | -6 | -6 | -0 | -1.190 | -575 | -145 | -145 | -145 | -145 | -145 | -148 | -159 | -167 | -167 |
| EBIT | -247 | 514 | 0 | -1.253 | -467 | -7 | 73 | -760 | -1.010 | -1.160 | -1.289 | -1.456 | -1.574 | -1.302 |
| Net financials | -1.972 | -2.678 | 0 | 2.190 | 2.452 | 2.217 | -929 | 4.617 | 2.785 | 3.478 | -1.960 | 2.011 | 402 | -239 |
| Profit before tax | 327 | -1.742 | 0 | 937 | 1.985 | 2.210 | -856 | 3.856 | 1.774 | 2.319 | -3.249 | 555 | -1.172 | -1.542 |
| Tax | 221 | -224 | -0 | 574 | 336 | 95 | -386 | -408 | 395 | 514 | -708 | 277 | -226 | -314 |
| Net profit | 107 | -1.518 | 0 | 363 | 1.649 | 2.115 | -470 | 4.265 | 1.379 | 1.805 | -2.541 | 278 | -946 | -1.228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.879 | 16.248 | 0 | 19.486 | 21.527 | 24.320 | 21.685 | 23.074 | 23.728 | 24.605 | 20.003 | 19.276 | 17.477 | 15.614 |
| Equity | 7.119 | 8.540 | 0 | 6.435 | 7.985 | 9.999 | 9.425 | 13.584 | 14.855 | 16.549 | 13.895 | 14.059 | 12.995 | 11.646 |
| Long-term debt | -1.881 | -1.894 | 0 | 5.913 | 5.795 | 5.587 | 4.782 | 4.520 | 4.252 | 4.135 | 3.256 | 2.807 | 2.358 | 1.948 |
| Short-term debt | -2.780 | -5.694 | 0 | 7.008 | 7.609 | 8.608 | 7.411 | 4.971 | 4.567 | 3.842 | 2.851 | 2.410 | 2.124 | 2.021 |
| Total debt | -4.662 | -7.588 | 0 | 12.922 | 13.404 | 14.195 | 12.193 | 9.490 | 8.819 | 7.977 | 6.108 | 5.217 | 4.482 | 3.968 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|