| Revenue | DKK 445K | +57% |
| EBITDA | DKK 445K | +57% |
| Net profit | DKK -296K | +44% |
| Total assets | DKK 1,6M | -18% |
| Equity | DKK -3,5M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.171 | 1.024 | 1.014 | 1.269 | 748 | 1.339 | 890 | 1.218 | 911 | 711 | 1.566 | 640 | 283 | 445 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.171 | 1.024 | 1.014 | 1.269 | 748 | 1.339 | 890 | 1.218 | 911 | 711 | 1.566 | 640 | 283 | 445 |
| Depreciation & amort. | -935 | -935 | -935 | -935 | -935 | -935 | -935 | -935 | -935 | -935 | -500 | -500 | -500 | -500 |
| EBIT | 236 | 89 | 79 | 334 | -187 | 404 | -45 | 283 | -24 | -224 | 1.066 | 140 | -217 | -55 |
| Net financials | -785 | -754 | -721 | -653 | -593 | -518 | -355 | -340 | -353 | -331 | -277 | -283 | -308 | -241 |
| Profit before tax | -549 | -665 | -643 | -319 | -780 | -114 | -401 | -57 | -378 | -555 | 790 | -144 | -524 | -296 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -549 | -665 | -643 | -319 | -780 | -114 | -401 | -57 | -378 | -555 | 790 | -144 | -524 | -296 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.716 | 7.800 | 6.918 | 5.979 | 5.227 | 4.213 | 3.179 | 2.400 | 1.582 | 3.441 | 2.647 | 2.156 | 1.916 | 1.573 |
| Equity | -2.765 | -3.173 | -3.634 | -3.380 | -4.341 | -4.319 | -4.810 | -4.867 | -5.245 | -3.300 | -2.511 | -2.655 | -3.201 | -3.497 |
| Long-term debt | 8.300 | 6.923 | 4.148 | 4.083 | 2.837 | 1.822 | 966 | 672 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.181 | 4.050 | 6.404 | 5.276 | 6.526 | 6.481 | 6.762 | 6.332 | 6.564 | 6.479 | 4.896 | 4.548 | 4.854 | 4.808 |
| Total debt | 11.481 | 10.973 | 10.552 | 9.359 | 9.363 | 8.303 | 7.727 | 7.004 | 6.564 | 6.479 | 4.896 | 4.548 | 4.854 | 4.808 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|