| Revenue | DKK 293K | +1781% |
| EBITDA | DKK -117K | +79% |
| Net profit | DKK 152K | -63% |
| Total assets | DKK 13,4M | +1% |
| Equity | DKK 13,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -11 | -7 | -48 | -11 | -231 | -291 | -261 | -552 | 33 | -425 | -127 | 16 | 293 |
| Staff expenses | -0 | -0 | -0 | -132 | -202 | -375 | -335 | -505 | -473 | -529 | -447 | -611 | -583 | -410 |
| EBITDA | -5 | -11 | -4 | -180 | -212 | -607 | -627 | -766 | -1.025 | -496 | -873 | -738 | -568 | -117 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -75 | -0 | -265 | -265 | -0 | -16 | -32 | -32 | -0 | -0 |
| EBIT | -5 | -11 | -4 | -180 | -287 | -607 | -892 | -1.031 | -1.025 | -512 | -905 | -770 | -568 | -117 |
| Net financials | 1.409 | 2.089 | 2.576 | 14.593 | 1.514 | 1.220 | 670 | 1.160 | 5.881 | 2.266 | -2.210 | 1.011 | 1.328 | 385 |
| Profit before tax | 1.404 | 2.078 | 2.572 | 14.811 | 1.227 | 613 | -222 | 129 | 4.857 | 1.754 | -3.114 | 241 | 760 | 268 |
| Tax | -0 | 0 | 2 | 199 | 198 | 134 | -49 | -80 | 28 | 208 | -633 | 49 | 355 | 116 |
| Net profit | 1.405 | 2.078 | 2.571 | 14.612 | 1.029 | 479 | -173 | 209 | 4.828 | 1.546 | -2.481 | 193 | 406 | 152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.499 | 3.555 | 6.114 | 20.291 | 21.199 | 21.687 | 21.502 | 21.792 | 19.788 | 21.061 | 18.761 | 13.712 | 13.262 | 13.442 |
| Equity | 1.569 | 3.550 | 6.071 | 20.134 | 21.162 | 21.590 | 21.417 | 21.573 | 18.842 | 20.333 | 17.796 | 12.769 | 13.116 | 13.207 |
| Long-term debt | 744 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 166 | 154 | 0 | 0 | 35 | 38 |
| Short-term debt | 1.186 | 5 | 43 | 158 | 36 | 97 | 85 | 107 | 249 | 258 | 320 | 292 | 111 | 197 |
| Total debt | 1.930 | 5 | 43 | 158 | 36 | 97 | 85 | 219 | 414 | 412 | 320 | 292 | 146 | 235 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|