| Revenue | DKK -226K | +247% |
| EBITDA | DKK -1,3M | -21% |
| Net profit | DKK 1,7M | -62% |
| Total assets | DKK 65,9M | -1% |
| Equity | DKK 63,1M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | -103 | -174 | -155 | -245 | -103 | -177 | -199 | -153 | 1 | -4 | -116 | -65 | -226 |
| Staff expenses | -50 | -0 | -89 | -117 | -87 | -103 | -107 | -303 | -0 | -40 | -491 | -792 | -972 | -1.033 |
| EBITDA | -196 | -103 | -387 | -272 | -332 | -207 | -284 | -502 | -153 | -39 | -495 | -908 | -1.037 | -1.259 |
| Depreciation & amort. | 80 | -1 | -0 | -214 | -8 | -112 | -227 | -150 | -149 | -164 | -164 | -162 | -156 | -140 |
| EBIT | -276 | -105 | -387 | -485 | -340 | -319 | -511 | -652 | -302 | -203 | -659 | -1.070 | -1.193 | -1.399 |
| Net financials | 1.816 | 76 | 10.378 | 517 | 2.047 | 6.402 | 13.271 | 1.851 | 2.913 | 9.278 | -3.291 | 1.582 | 6.897 | 3.535 |
| Profit before tax | 1.540 | -28 | 9.991 | 31 | 1.707 | 6.083 | 12.760 | 1.199 | 2.612 | 9.075 | -3.950 | 512 | 5.704 | 2.137 |
| Tax | 82 | -1 | 350 | -18 | 120 | 375 | 440 | 274 | 545 | 1.977 | -850 | 113 | 1.251 | 443 |
| Net profit | 1.458 | -27 | 9.642 | 49 | 1.587 | 5.709 | 12.319 | 924 | 2.067 | 7.098 | -3.100 | 399 | 4.452 | 1.693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.139 | 66.808 | 36.999 | 36.593 | 38.599 | 41.641 | 55.220 | 55.843 | 58.119 | 66.295 | 60.777 | 61.003 | 66.540 | 65.943 |
| Equity | 28.281 | 27.454 | 36.295 | 35.345 | 35.932 | 40.640 | 51.960 | 52.778 | 54.737 | 61.724 | 57.824 | 58.109 | 62.444 | 63.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.958 | 2.872 | 2.847 | 2.762 | 2.761 | 2.774 | 2.739 | 2.697 |
| Short-term debt | 37.858 | 39.352 | 692 | 1.224 | 2.661 | 991 | 303 | 193 | 535 | 1.809 | 192 | 120 | 663 | 109 |
| Total debt | 37.858 | 39.352 | 692 | 1.224 | 2.661 | 991 | 3.261 | 3.065 | 3.382 | 4.571 | 2.952 | 2.894 | 3.402 | 2.807 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|