| Revenue | — | — |
| EBITDA | DKK -249K | +31% |
| Net profit | DKK -258K | +27% |
| Total assets | DKK 9,3M | -3% |
| Equity | DKK 9,2M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126 | -42 | 692 | 532 | -97 | 6.103 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 384 | 339 | -439 | -306 | 77 | 6.261 | -670 | 157 | 160 | 4.082 | -168 | -361 | -249 |
| Depreciation & amort. | 107 | -131 | -150 | -168 | -169 | -4 | -63 | -11 | -11 | -11 | -5 | -4 | 6 |
| EBIT | 276 | 207 | -588 | -474 | -93 | 6.258 | -733 | 145 | 149 | 4.071 | -173 | -365 | -255 |
| Net financials | -7 | -5 | -4 | -1 | -4 | -5 | -644 | 136 | 172 | 4.040 | -190 | -305 | -260 |
| Profit before tax | 269 | 203 | -592 | -476 | -97 | 6.253 | -736 | 143 | 146 | 4.066 | -175 | -369 | -258 |
| Tax | 80 | -6 | 25 | 20 | 15 | 5 | 9 | 23 | -20 | 4 | 3 | -15 | -0 |
| Net profit | 190 | 208 | -617 | -496 | -111 | 6.248 | -745 | 121 | 166 | 4.062 | -178 | -355 | -258 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.753 | 2.937 | 2.232 | 1.910 | 1.888 | 9.029 | 7.031 | 7.159 | 7.281 | 11.050 | 9.907 | 9.550 | 9.251 |
| Equity | 2.284 | 2.393 | 1.776 | 1.281 | 1.169 | 7.417 | 6.672 | 6.793 | 6.959 | 11.021 | 9.843 | 9.488 | 9.231 |
| Long-term debt | 397 | 379 | 364 | 348 | 334 | 317 | 301 | 286 | 269 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 164 | 67 | 53 | 46 | 1.264 | 56 | 55 | 48 | 25 | 61 | 61 | 20 |
| Total debt | 470 | 544 | 431 | 402 | 379 | 1.582 | 357 | 341 | 317 | 25 | 61 | 61 | 20 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|