| Revenue | DKK 25K | -57% |
| EBITDA | DKK 25K | +55% |
| Net profit | DKK 18K | +88% |
| Total assets | DKK 512K | -1% |
| Equity | DKK 166K | +12% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 341 | 334 | 267 | 75 | — | 42 | -246 | -152 | 1 | 26 | 213 | 88 | 58 | 25 |
| Staff expenses | -212 | -234 | -178 | -3 | -0 | -4 | -0 | -0 | -0 | -1 | -45 | -25 | -42 | -0 |
| EBITDA | 129 | 99 | 88 | 72 | 0 | 38 | -246 | -152 | 1 | 25 | 169 | 45 | 16 | 25 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | -0 | -0 | -0 | -0 | -27 | -27 | -4 | -0 | -0 | -0 |
| EBIT | 129 | 99 | 88 | 53 | 0 | 38 | -246 | -152 | -26 | -2 | 164 | 45 | 16 | 25 |
| Net financials | -82 | -81 | -81 | -47 | 0 | -29 | -22 | -3 | -3 | -20 | -9 | -18 | -3 | -2 |
| Profit before tax | 46 | 18 | 7 | 6 | 0 | 9 | -268 | -155 | -29 | -22 | 155 | 27 | 13 | 23 |
| Tax | 15 | 4 | 2 | 1 | -0 | 2 | -0 | -34 | -6 | -5 | -94 | 9 | 3 | 6 |
| Net profit | 32 | 14 | 5 | 5 | 0 | 7 | -268 | -121 | -23 | -18 | 179 | 18 | 9 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.846 | 1.419 | 1.145 | 1.016 | 0 | 864 | 696 | 561 | 466 | 466 | 413 | 524 | 517 | 512 |
| Equity | 337 | 351 | 357 | 362 | 0 | 371 | 103 | -17 | -40 | -58 | 121 | 139 | 148 | 166 |
| Long-term debt | 703 | 649 | 687 | 574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358 | 324 | 236 |
| Short-term debt | 806 | 419 | 101 | 81 | 0 | 493 | 593 | 578 | 507 | 524 | 292 | 27 | 45 | 111 |
| Total debt | 1.509 | 1.068 | 789 | 655 | 0 | 493 | 593 | 578 | 507 | 524 | 292 | 385 | 369 | 346 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|