| Revenue | DKK 386K | -21% |
| EBITDA | DKK 214K | -38% |
| Net profit | DKK -189K | -183% |
| Total assets | DKK 23,9M | +7% |
| Equity | DKK 18,7M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -351 | 285 | 19 | -36 | -1 | 25 | -24 | 2.126 | 88 | 402 | 300 | 358 | 488 | 386 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -150 | -149 | -144 | -172 |
| EBITDA | -351 | 285 | 19 | -36 | -1 | 25 | -24 | 2.126 | 88 | 252 | 150 | 209 | 344 | 214 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -26 | -64 | -64 | -59 | -65 | -92 | -92 | -92 | -92 | -92 |
| EBIT | -351 | 285 | 19 | -36 | -28 | -38 | -88 | 2.066 | 23 | 160 | 58 | 117 | 252 | 122 |
| Net financials | 2.325 | 2.945 | 5.811 | 3.303 | 11.620 | 2.206 | -862 | 4.222 | 2.511 | 761 | -6.130 | -6.530 | 17 | -338 |
| Profit before tax | 1.975 | 3.230 | 5.829 | 3.267 | 11.592 | 2.168 | -1.001 | 6.288 | 2.535 | 921 | -6.073 | -6.413 | 269 | -216 |
| Tax | 308 | 243 | 391 | 536 | -10 | 475 | -193 | 888 | 261 | 230 | -0 | -0 | 42 | -27 |
| Net profit | 1.667 | 2.988 | 5.438 | 2.731 | 11.602 | 1.693 | -808 | 5.400 | 2.273 | 691 | -6.073 | -6.413 | 227 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.619 | 23.082 | 27.952 | 30.730 | 39.219 | 39.625 | 34.117 | 40.383 | 39.387 | 35.210 | 28.927 | 21.866 | 22.437 | 23.899 |
| Equity | 18.813 | 21.702 | 27.040 | 28.471 | 39.015 | 39.328 | 33.870 | 38.770 | 35.958 | 32.079 | 25.892 | 18.899 | 19.004 | 18.680 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.820 | 2.700 | 2.595 | 2.547 | 2.635 | 2.559 |
| Short-term debt | 806 | 1.380 | 912 | 2.259 | 204 | 297 | 247 | 1.613 | 609 | 432 | 441 | 420 | 798 | 2.660 |
| Total debt | 806 | 1.380 | 912 | 2.259 | 204 | 297 | 247 | 1.613 | 3.429 | 3.131 | 3.035 | 2.967 | 3.433 | 5.219 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2016 | |
| Individual | 50.0% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|