| Revenue | DKK -51K | +87% |
| EBITDA | DKK -51K | -87% |
| Net profit | DKK -3,2M | -203% |
| Total assets | DKK 11,8M | -24% |
| Equity | DKK 5,4M | -37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -18 | -15 | -13 | -29 | -28 | -26 | -30 | -27 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 103 | 34 | 107 | 85 | 1.409 | 96 | -15 | -13 | -29 | -28 | -26 | -30 | -27 | -51 |
| Depreciation & amort. | -57 | 57 | -57 | 57 | 57 | 57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 46 | -23 | 50 | 28 | 1.352 | 39 | -15 | -13 | -29 | -28 | -26 | -30 | -27 | -51 |
| Net financials | -29 | 42 | -168 | 152 | 1.234 | 2.162 | -450 | 468 | -2.142 | 3.001 | -3.366 | 2.562 | 3.298 | -3.106 |
| Profit before tax | 17 | 19 | -118 | 180 | 1.275 | 2.281 | -300 | 455 | -2.171 | 2.973 | -3.393 | 2.532 | 3.271 | -3.157 |
| Tax | 1 | 14 | 6 | 25 | -0 | 40 | 82 | -31 | -5 | 75 | 3 | 5 | 214 | -0 |
| Net profit | 16 | 5 | -123 | 156 | 1.275 | 2.241 | -383 | 486 | -2.166 | 2.898 | -3.395 | 2.526 | 3.057 | -3.157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.373 | 2.288 | 2.110 | 2.209 | 5.240 | 5.761 | 9.926 | 9.261 | 6.584 | 9.971 | 9.942 | 12.381 | 15.490 | 11.829 |
| Equity | 1.993 | 1.998 | 1.875 | 2.030 | 3.305 | 5.546 | 5.163 | 5.649 | 3.484 | 6.382 | 2.986 | 5.513 | 8.569 | 5.413 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198 | 0 |
| Short-term debt | 380 | 290 | 235 | 179 | 1.935 | 215 | 4.763 | 3.612 | 3.101 | 3.590 | 6.956 | 6.869 | 6.723 | 6.416 |
| Total debt | 380 | 290 | 235 | 179 | 1.935 | 215 | 4.763 | 3.612 | 3.101 | 3.590 | 6.956 | 6.869 | 6.921 | 6.416 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|