| Revenue | DKK -151K | +330% |
| EBITDA | DKK -273K | -66% |
| Net profit | DKK 428K | -78% |
| Total assets | DKK 37,4M | +0% |
| Equity | DKK 37,3M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 17 | 266 | 164 | 156 | 456 | 485 | 564 | 406 | 409 | 136 | 84 | -35 | -151 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -17 | -0 | -0 | -73 | -138 | -129 | -122 |
| EBITDA | 281 | 17 | 1.434 | 1.655 | 156 | 456 | 454 | 547 | 406 | 409 | 63 | -54 | -164 | -273 |
| Depreciation & amort. | -13 | -16 | -0 | -0 | -33 | -58 | -59 | -11 | -17 | -16 | -4 | -4 | -206 | -90 |
| EBIT | 268 | 1 | 1.434 | 1.655 | 124 | 398 | 395 | 536 | 389 | 393 | 59 | -58 | -371 | -363 |
| Net financials | -68 | 261 | -55 | 301 | 60 | 68 | -47 | 319 | 13 | 2.886 | -477 | 10.205 | 2.375 | 760 |
| Profit before tax | 199 | 263 | 187 | 447 | 184 | 463 | 345 | 850 | 402 | 3.279 | -418 | 10.147 | 2.004 | 398 |
| Tax | 26 | -11 | -35 | -67 | 18 | 95 | 78 | 187 | 91 | 89 | -0 | 0 | 30 | -30 |
| Net profit | 174 | 274 | 1.414 | 2.022 | 166 | 368 | 267 | 663 | 310 | 3.191 | -418 | 10.147 | 1.974 | 428 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.390 | 6.949 | 6.163 | 5.752 | 5.994 | 4.799 | 4.689 | 5.136 | 5.045 | 7.723 | 7.358 | 35.861 | 37.459 | 37.358 |
| Equity | 2.233 | 2.507 | 2.659 | 3.039 | 3.205 | 3.573 | 3.735 | 4.289 | 4.489 | 7.679 | 7.147 | 35.484 | 37.336 | 37.264 |
| Long-term debt | 1.285 | 1.669 | 2.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.872 | 2.773 | 534 | 2.713 | 2.779 | 1.216 | 955 | 846 | 556 | 44 | 211 | 376 | 123 | 94 |
| Total debt | 4.157 | 4.442 | 3.503 | 2.713 | 2.779 | 1.216 | 955 | 846 | 556 | 44 | 211 | 376 | 123 | 94 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|