| Revenue | DKK -26K | -61% |
| EBITDA | DKK -160K | +14% |
| Net profit | DKK -175K | +14% |
| Total assets | DKK 281K | -37% |
| Equity | DKK 259K | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | -105 | 373 | 231 | 486 | 444 | 353 | 354 | 190 | 371 | 141 | -102 | -66 | -26 |
| Staff expenses | -41 | -39 | -51 | -84 | -84 | -84 | -314 | -359 | -407 | -399 | -354 | -104 | -119 | -134 |
| EBITDA | -2 | -144 | 323 | 147 | 402 | 360 | 39 | -5 | 1.902 | -28 | -215 | -206 | -185 | -160 |
| Depreciation & amort. | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | 1.060 | -19 | -19 | -19 | -19 | -19 |
| EBIT | -34 | -176 | 291 | 115 | 370 | 328 | 7 | -37 | 843 | -47 | -234 | -225 | -204 | -179 |
| Net financials | -66 | -79 | -46 | -2 | -3 | -6 | -15 | -13 | 3 | 107 | -161 | 33 | -2 | 1 |
| Profit before tax | -101 | -255 | 245 | 113 | 367 | 322 | -8 | -50 | 845 | 60 | -395 | -192 | -205 | -177 |
| Tax | -0 | -0 | 46 | 108 | 218 | 72 | 0 | -9 | 636 | 13 | -84 | 82 | -2 | -2 |
| Net profit | -101 | -255 | 199 | 5 | 149 | 250 | -8 | -41 | 630 | 47 | -311 | -274 | -204 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.141 | 2.836 | 2.239 | 1.802 | 1.657 | 1.551 | 1.522 | 1.512 | 2.044 | 1.421 | 930 | 654 | 449 | 281 |
| Equity | 1.109 | 854 | 638 | 643 | 792 | 1.042 | 1.035 | 994 | 1.513 | 1.337 | 912 | 638 | 434 | 259 |
| Long-term debt | 519 | 671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.513 | 1.310 | 1.602 | 1.159 | 718 | 290 | 268 | 309 | 531 | 83 | 18 | 17 | 15 | 22 |
| Total debt | 2.033 | 1.982 | 1.602 | 1.159 | 718 | 290 | 268 | 309 | 531 | 83 | 18 | 17 | 15 | 22 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|