| Revenue | DKK 55K | +196% |
| EBITDA | DKK -945K | -5204% |
| Net profit | DKK -3M | -151% |
| Total assets | DKK 25,9M | -27% |
| Equity | DKK 22,5M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -40 | -29 | 24 | 45 | 44 | -6 | 39 | -7 | -25 | 10 | 32 | 19 | 55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -40 | -29 | 24 | 45 | 44 | -6 | 39 | -7 | -25 | 10 | 32 | 19 | -945 |
| Depreciation & amort. | -0 | -37 | -92 | -96 | -62 | -64 | -65 | -66 | -66 | -66 | -66 | -62 | -59 | -192 |
| EBIT | -4 | -77 | -120 | -72 | -16 | -20 | -71 | -27 | -73 | -91 | -56 | -30 | -40 | -1.137 |
| Net financials | 805 | -50 | 2.090 | 710 | 2.598 | 2.505 | 1.906 | 2.620 | 2.002 | 795 | 4.309 | -96 | 5.911 | -2.156 |
| Profit before tax | 801 | -127 | 1.970 | 638 | 2.581 | 2.484 | 1.835 | 2.593 | 1.930 | 704 | 4.253 | -125 | 5.871 | -3.293 |
| Tax | 26 | 1 | 5 | -23 | 5 | 7 | 10 | 29 | 138 | 45 | 50 | 60 | 84 | -315 |
| Net profit | 775 | -129 | 1.965 | 661 | 2.576 | 2.477 | 1.824 | 2.565 | 1.792 | 660 | 4.203 | -186 | 5.787 | -2.978 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.992 | 7.798 | 14.098 | 12.514 | 13.694 | 16.079 | 17.053 | 19.140 | 19.962 | 19.100 | 22.792 | 21.844 | 35.305 | 25.903 |
| Equity | 7.834 | 7.656 | 9.570 | 10.180 | 12.705 | 15.182 | 16.141 | 18.216 | 19.007 | 18.167 | 21.870 | 20.184 | 25.735 | 22.514 |
| Long-term debt | 0 | 0 | 0 | 0 | 802 | 801 | 799 | 796 | 825 | 818 | 818 | 818 | 8.848 | 787 |
| Short-term debt | 70 | 143 | 4.527 | 2.334 | 187 | 96 | 112 | 128 | 130 | 115 | 104 | 842 | 722 | 2.602 |
| Total debt | 70 | 143 | 4.527 | 2.334 | 989 | 897 | 912 | 924 | 955 | 933 | 922 | 1.660 | 9.570 | 3.389 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|