| Revenue | DKK -92K | -24% |
| EBITDA | DKK -604K | +4% |
| Net profit | DKK -2,1M | -123% |
| Total assets | DKK 59,7M | -8% |
| Equity | DKK 59,2M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -35 | -117 | -65 | -60 | -55 | 32 | -70 | -72 | -83 | -112 | -7 | -122 | -92 |
| Staff expenses | -0 | -38 | -68 | -68 | -68 | -69 | -114 | -114 | -114 | -375 | -546 | -508 | -512 |
| EBITDA | -35 | -154 | -133 | -128 | -123 | -37 | -184 | -186 | -197 | -487 | -552 | -630 | -604 |
| Depreciation & amort. | -0 | 43 | 86 | 86 | 86 | -86 | -96 | -97 | -97 | -97 | -40 | -0 | -0 |
| EBIT | -35 | -197 | -219 | -214 | -209 | -123 | -280 | -283 | -294 | -584 | -593 | -630 | -604 |
| Net financials | 3.570 | 2.679 | 3.713 | 3.374 | 651 | 2.899 | -1.419 | 4.556 | 215 | 10.280 | 7.825 | 10.514 | -811 |
| Profit before tax | 3.535 | 2.482 | 3.495 | 3.160 | 442 | 2.776 | -1.699 | 4.274 | -79 | 9.696 | 7.233 | 9.885 | -1.415 |
| Tax | 610 | 617 | 863 | 750 | 109 | 566 | -908 | 903 | -195 | 1.504 | -97 | 941 | 651 |
| Net profit | 2.925 | 1.865 | 2.632 | 2.410 | 333 | 2.211 | -791 | 3.371 | 116 | 8.192 | 7.330 | 8.944 | -2.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.028 | 29.598 | 31.867 | 33.614 | 32.443 | 39.273 | 38.488 | 41.884 | 40.976 | 46.542 | 57.938 | 65.241 | 59.737 |
| Equity | 27.909 | 29.524 | 31.656 | 33.566 | 32.399 | 34.110 | 33.319 | 36.690 | 36.806 | 44.998 | 52.328 | 61.272 | 59.206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.028 | 5.143 | 5.136 | 4.117 | 1.429 | 5.570 | 3.666 | 459 |
| Short-term debt | 119 | 50 | 181 | 19 | 20 | 79 | 26 | 28 | 52 | 78 | 40 | 302 | 73 |
| Total debt | 119 | 50 | 181 | 19 | 20 | 5.107 | 5.169 | 5.163 | 4.169 | 1.507 | 5.610 | 3.968 | 532 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|