| Revenue | DKK 0 | — |
| EBITDA | DKK -105K | +67% |
| Net profit | DKK 4,3M | +193% |
| Total assets | DKK 107,5M | +12% |
| Equity | DKK 100,2M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 327 | -57 | -20 | -59 | -62 | -82 | -188 | -133 | -217 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -235 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 93 | -57 | -20 | 61 | -62 | -82 | -188 | -133 | -217 | -187 | -93 | -112 | -321 | -105 |
| Depreciation & amort. | -0 | -20 | -63 | 60 | -42 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 93 | -77 | -83 | 1 | -103 | -92 | -188 | -133 | -217 | -187 | -93 | -112 | -321 | -105 |
| Net financials | 1.563 | -1.604 | -2.619 | 9.546 | 4.863 | 1.172 | 24.160 | 9.341 | 9.992 | 2.379 | 4.224 | 3.891 | -4.344 | 4.489 |
| Profit before tax | 1.656 | -1.681 | -2.702 | 9.547 | 4.760 | 1.080 | 23.972 | 9.207 | 9.775 | 2.191 | 4.131 | 3.779 | -4.666 | 4.384 |
| Tax | -0 | -27 | -71 | -40 | -115 | -59 | 35 | 70 | 149 | 163 | -15 | 24 | -4 | 35 |
| Net profit | 1.656 | -1.655 | -2.631 | 9.587 | 4.875 | 1.139 | 23.937 | 9.138 | 9.626 | 2.028 | 4.146 | 3.754 | -4.661 | 4.349 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.702 | 49.552 | 48.782 | 64.635 | 72.227 | 74.069 | 104.605 | 85.132 | 94.523 | 94.720 | 97.647 | 101.530 | 96.205 | 107.527 |
| Equity | 32.781 | 34.839 | 32.330 | 41.918 | 47.164 | 48.303 | 72.240 | 81.325 | 90.897 | 92.870 | 96.960 | 100.657 | 95.937 | 100.225 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.921 | 13.828 | 16.451 | 22.717 | 25.063 | 25.766 | 32.170 | 3.807 | 3.625 | 1.850 | 687 | 873 | 268 | 7.302 |
| Total debt | 11.921 | 13.828 | 16.451 | 22.717 | 25.063 | 25.766 | 32.170 | 3.807 | 3.625 | 1.850 | 687 | 873 | 268 | 7.302 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|