| Revenue | DKK -60K | +92% |
| EBITDA | DKK -186K | -20% |
| Net profit | DKK 19K | -95% |
| Total assets | DKK 4,2M | -23% |
| Equity | DKK 4,2M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 112 | 99 | 95 | -44 | -140 | -147 | -184 | -170 | -68 | -62 | -43 | -53 | -31 | -60 |
| Staff expenses | -100 | -304 | -304 | -303 | -304 | -304 | -303 | -303 | -152 | -123 | -135 | -123 | -123 | -126 |
| EBITDA | 11 | -205 | -209 | -348 | -444 | -451 | -486 | -473 | -221 | -186 | -179 | -176 | -155 | -186 |
| Depreciation & amort. | -0 | -0 | -0 | -41 | -70 | -70 | -96 | -165 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11 | -205 | -209 | -388 | -514 | -521 | -582 | -638 | -221 | -186 | -179 | -176 | -155 | -186 |
| Net financials | 528 | 1.373 | 1.088 | 1.094 | -239 | 1.356 | -106 | 100 | -786 | 1.626 | 441 | -360 | 562 | 205 |
| Profit before tax | 539 | 1.168 | 879 | 706 | -753 | 835 | -689 | -538 | -1.006 | 1.440 | 262 | -536 | 407 | 19 |
| Tax | 135 | 292 | 215 | 165 | -11 | 25 | -21 | 29 | -0 | -0 | 3 | 0 | 2 | -0 |
| Net profit | 404 | 876 | 664 | 541 | -742 | 811 | -667 | -567 | -1.006 | 1.440 | 259 | -536 | 405 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.194 | 15.391 | 14.405 | 13.331 | 11.859 | 11.905 | 10.531 | 9.266 | 5.852 | 7.442 | 6.946 | 5.861 | 5.475 | 4.192 |
| Equity | 13.025 | 13.100 | 12.164 | 11.205 | 9.663 | 9.874 | 8.506 | 7.239 | 5.833 | 7.023 | 6.532 | 5.396 | 5.050 | 4.152 |
| Long-term debt | 2.000 | 2.000 | 2.000 | 0 | 2.000 | 2.000 | 2.000 | 2.000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 169 | 291 | 241 | 2.118 | 196 | 31 | 25 | 27 | 19 | 419 | 413 | 465 | 425 | 39 |
| Total debt | 2.169 | 2.291 | 2.241 | 2.118 | 2.196 | 2.031 | 2.025 | 2.027 | 19 | 419 | 413 | 465 | 425 | 39 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|