| Revenue | DKK 847K | +53% |
| EBITDA | DKK 207K | +559% |
| Net profit | DKK -5,2M | -247% |
| Total assets | DKK 4,9M | -51% |
| Equity | DKK 3,5M | -59% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -23 | 131 | 645 | 381 | 247 | 460 | 340 | 199 | 732 | 802 | 833 | 555 | 847 |
| Staff expenses | -0 | -86 | -52 | -138 | -412 | -524 | -556 | -416 | -300 | -547 | -575 | -590 | -600 | -640 |
| EBITDA | -58 | -110 | 79 | 488 | -31 | -277 | -97 | -77 | -101 | 186 | 227 | 243 | -45 | 207 |
| Depreciation & amort. | -0 | -0 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -110 | 63 | 488 | -31 | -277 | -97 | -77 | -101 | 186 | 227 | 243 | -45 | 207 |
| Net financials | 514 | 78 | -44 | 1.052 | 796 | 137 | 211 | -100 | -457 | 457 | 1.119 | 1.580 | 4.577 | -5.401 |
| Profit before tax | 456 | -32 | 19 | 1.540 | 765 | -141 | 114 | -177 | -558 | 642 | 1.346 | 1.823 | 4.532 | -5.195 |
| Tax | -0 | -0 | -12 | 96 | -7 | -61 | 68 | -0 | -0 | 108 | 296 | 401 | 1.001 | -0 |
| Net profit | 456 | -32 | 31 | 1.445 | 771 | -79 | 46 | -177 | -558 | 534 | 1.050 | 1.422 | 3.531 | -5.195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.770 | 1.341 | 1.056 | 2.507 | 3.424 | 3.238 | 3.403 | 3.068 | 2.553 | 3.184 | 4.330 | 6.113 | 9.999 | 4.878 |
| Equity | 1.574 | 1.242 | 973 | 2.258 | 3.029 | 2.950 | 2.996 | 2.819 | 2.260 | 2.740 | 3.790 | 5.212 | 8.743 | 3.548 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 285 | 381 | 951 | 0 |
| Short-term debt | 196 | 99 | 83 | 249 | 394 | 288 | 408 | 249 | 292 | 445 | 256 | 520 | 306 | 1.330 |
| Total debt | 196 | 99 | 83 | 249 | 394 | 288 | 408 | 249 | 292 | 445 | 541 | 901 | 1.256 | 1.330 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|