| Revenue | DKK 153K | -235% |
| EBITDA | DKK -146K | -28% |
| Net profit | DKK -122K | -123% |
| Total assets | DKK 1,1M | -30% |
| Equity | DKK 1,1M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -613 | 93 | -194 | 107 | -144 | 87 | -54 | -52 | 2 | 183 | 1 | 142 | -114 | 153 |
| Staff expenses | -658 | -49 | -20 | -200 | -18 | -17 | -6 | -256 | -0 | -0 | -0 | -0 | -0 | -221 |
| EBITDA | 45 | 44 | -214 | -93 | -162 | 70 | -61 | -308 | 2 | 183 | 1 | 142 | -114 | -146 |
| Depreciation & amort. | -0 | -7 | -7 | -13 | -25 | -18 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 45 | 37 | -221 | -106 | -188 | 52 | -67 | -308 | 2 | 183 | 1 | 142 | -114 | -146 |
| Net financials | 0 | -160 | 61 | 259 | 219 | -353 | -31 | 388 | 143 | 439 | 209 | -236 | 654 | 24 |
| Profit before tax | -472 | -131 | -167 | 154 | 31 | -301 | -98 | 79 | 144 | 623 | 210 | -94 | 540 | -122 |
| Tax | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -472 | -132 | -167 | 154 | 31 | -301 | -98 | 79 | 144 | 623 | 210 | -94 | 540 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 886 | 643 | 747 | 706 | 825 | 507 | 467 | 878 | 1.091 | 1.614 | 1.544 | 1.388 | 1.602 | 1.117 |
| Equity | 561 | 329 | 162 | 315 | 346 | 45 | -53 | 27 | 171 | 794 | 1.004 | 909 | 1.450 | 1.093 |
| Long-term debt | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -313 | 314 | 585 | 390 | 478 | 462 | 520 | 851 | 919 | 820 | 540 | 479 | 152 | 24 |
| Total debt | -325 | 314 | 585 | 390 | 478 | 462 | 520 | 851 | 919 | 820 | 540 | 479 | 152 | 24 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|