| Revenue | DKK -25K | +12% |
| EBITDA | DKK -331K | -1393% |
| Net profit | DKK -1,4M | -805% |
| Total assets | DKK 2,2M | -46% |
| Equity | DKK 2,2M | -42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 343 | 258 | 268 | 68 | -13 | 53 | 92 | -42 | -42 | -21 | 276 | -17 | -22 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 343 | 258 | 268 | 386 | -13 | 53 | 92 | -42 | -42 | -21 | 276 | -17 | -22 | -331 |
| Depreciation & amort. | 408 | 302 | 389 | -159 | -14 | -14 | -14 | -14 | -14 | -14 | -19 | -8 | -8 | -0 |
| EBIT | -65 | -44 | -121 | 227 | -27 | 39 | 78 | -57 | -56 | -35 | 256 | -26 | -31 | -331 |
| Net financials | 597 | 34 | 1.418 | 690 | -568 | 444 | -659 | 787 | 410 | 1.439 | 140 | 1.529 | -190 | -1.048 |
| Profit before tax | 532 | -10 | 1.297 | 917 | -595 | 483 | -581 | 730 | 354 | 1.404 | 396 | 1.504 | -221 | -1.379 |
| Tax | 78 | 43 | 82 | 208 | -85 | 86 | -37 | 159 | 76 | 309 | -120 | 332 | -61 | 61 |
| Net profit | 454 | -53 | 1.216 | 709 | -511 | 397 | -545 | 571 | 278 | 1.094 | 423 | 1.171 | -159 | -1.440 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.754 | 8.601 | 10.054 | 8.443 | 7.855 | 8.094 | 7.489 | 8.781 | 9.161 | 9.441 | 9.165 | 5.396 | 4.106 | 2.230 |
| Equity | 8.435 | 8.286 | 9.403 | 7.613 | 7.001 | 7.294 | 6.644 | 7.108 | 7.275 | 7.279 | 7.302 | 5.023 | 3.792 | 2.217 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 273 | 273 | 582 | 830 | 855 | 800 | 845 | 1.673 | 1.886 | 2.162 | 1.864 | 373 | 314 | 13 |
| Total debt | 273 | 273 | 582 | 830 | 855 | 800 | 845 | 1.673 | 1.886 | 2.162 | 1.864 | 373 | 314 | 13 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|