| Revenue | DKK 388K | -33% |
| EBITDA | DKK -23K | -110% |
| Net profit | DKK -82K | -182% |
| Total assets | DKK 530K | -39% |
| Equity | DKK 195K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 540 | 426 | 916 | 242 | 257 | 431 | 200 | 304 | 513 | 518 | 313 | 278 | 582 | 388 |
| Staff expenses | -0 | -0 | -0 | -177 | -232 | -210 | -284 | -348 | -343 | -344 | -314 | -263 | -355 | -411 |
| EBITDA | 95 | -169 | 63 | 65 | 25 | 221 | -83 | -43 | 170 | 174 | -1 | 15 | 228 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | 46 | -46 | -46 | -2 | -4 | -5 | -17 | -30 | -66 | -66 | -65 |
| EBIT | 95 | -169 | 63 | 19 | -21 | 175 | -85 | -47 | 165 | 156 | -31 | -51 | 161 | -89 |
| Net financials | -2 | -6 | -10 | -6 | -7 | -10 | -12 | -8 | -9 | -2 | -2 | -2 | -31 | -15 |
| Profit before tax | 94 | -175 | 53 | 12 | -28 | 165 | -98 | -56 | 156 | 154 | -33 | -53 | 130 | -104 |
| Tax | 19 | -38 | 15 | 5 | -5 | 37 | -20 | -11 | 36 | 36 | -6 | -11 | 29 | -22 |
| Net profit | 75 | -137 | 38 | 7 | -23 | 128 | -78 | -44 | 120 | 119 | -27 | -42 | 100 | -82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 410 | 385 | 406 | 395 | 553 | 517 | 400 | 428 | 512 | 933 | 833 | 867 | 530 |
| Equity | 177 | 40 | 78 | 85 | 62 | 190 | 112 | 67 | 188 | 306 | 280 | 238 | 338 | 195 |
| Long-term debt | 0 | 0 | 0 | 60 | 19 | 20 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 |
| Short-term debt | 157 | 370 | 307 | 261 | 315 | 343 | 405 | 333 | 240 | 174 | 653 | 596 | 517 | 336 |
| Total debt | 157 | 370 | 307 | 321 | 333 | 364 | 405 | 333 | 240 | 198 | 653 | 596 | 517 | 336 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|