| Revenue | DKK -101K | +21% |
| EBITDA | DKK -437K | -5% |
| Net profit | DKK 182K | -34% |
| Total assets | DKK 10,4M | +0% |
| Equity | DKK 10,2M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -101 | -98 | -141 | -123 | -106 | -92 | -109 | -127 | -106 | -93 | -140 | -104 | -83 | -101 |
| Staff expenses | -0 | -0 | -165 | -247 | -273 | -347 | -333 | -333 | -275 | -334 | -334 | -334 | -332 | -336 |
| EBITDA | -101 | -98 | -306 | -370 | -379 | -439 | -442 | -460 | -381 | -427 | -478 | -438 | -416 | -437 |
| Depreciation & amort. | 7 | 7 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -18 | -18 | -18 |
| EBIT | -108 | -105 | -314 | -370 | -379 | -439 | -442 | -460 | -381 | -427 | -496 | -456 | -434 | -455 |
| Net financials | 838 | 1.419 | 596 | 433 | -52 | 751 | 401 | 355 | 174 | 664 | -30 | 57 | 738 | 637 |
| Profit before tax | 729 | 1.313 | 282 | 516 | -431 | 312 | -41 | -105 | -206 | 238 | -527 | -400 | 304 | 182 |
| Tax | 131 | 282 | 12 | 79 | -136 | 29 | -48 | -63 | -84 | 12 | -156 | -127 | 27 | 0 |
| Net profit | 598 | 1.031 | 271 | 437 | -295 | 283 | 6 | -42 | -122 | 225 | -371 | -273 | 277 | 182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.262 | 13.904 | 13.704 | 14.145 | 13.624 | 13.860 | 13.404 | 12.819 | 11.255 | 10.894 | 10.475 | 10.171 | 10.376 | 10.410 |
| Equity | 12.581 | 13.112 | 13.183 | 13.420 | 13.024 | 13.307 | 13.212 | 12.690 | 11.195 | 10.821 | 10.337 | 9.950 | 10.109 | 10.169 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 180 | 292 | 321 | 524 | 498 | 553 | 192 | 129 | 59 | 72 | 138 | 221 | 267 | 241 |
| Total debt | 680 | 792 | 521 | 724 | 600 | 553 | 192 | 129 | 59 | 72 | 138 | 221 | 267 | 241 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|