| Revenue | DKK -19K | -86% |
| EBITDA | DKK -91K | +61% |
| Net profit | DKK -150K | -291% |
| Total assets | DKK 5,8M | -6% |
| Equity | DKK 4,3M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 479 | -391 | 359 | 450 | 741 | 3.028 | 1.306 | 1.837 | 1.124 | 1.237 | 979 | 341 | -139 | -19 |
| Staff expenses | -245 | -134 | -267 | -266 | -49 | -260 | -594 | -934 | -766 | -706 | -709 | -445 | -91 | -71 |
| EBITDA | 234 | -142 | 92 | 185 | 692 | 2.768 | 712 | 903 | 358 | 531 | 270 | -104 | -230 | -91 |
| Depreciation & amort. | 39 | -58 | -60 | -63 | -77 | -95 | -115 | -168 | -174 | -156 | -146 | -129 | -128 | -113 |
| EBIT | 195 | -199 | 32 | 121 | 615 | 2.673 | 597 | 735 | 184 | 375 | 124 | -234 | -358 | -203 |
| Net financials | -45 | -57 | -37 | -45 | -51 | -42 | -67 | -38 | -28 | 1.891 | 1.442 | 196 | 454 | 11 |
| Profit before tax | 151 | -167 | -4 | 77 | 564 | 2.631 | 530 | 697 | 155 | 2.266 | 1.566 | -38 | 96 | -192 |
| Tax | 39 | -44 | -0 | 17 | 122 | 109 | 124 | 159 | 39 | 515 | 305 | -16 | 18 | -43 |
| Net profit | 111 | -123 | -4 | 60 | 442 | 2.522 | 406 | 538 | 117 | 1.751 | 1.261 | -22 | 78 | -150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.680 | 1.736 | 1.876 | 2.338 | 3.207 | 3.659 | 5.310 | 5.130 | 4.724 | 7.016 | 7.785 | 6.732 | 6.178 | 5.785 |
| Equity | 260 | 384 | 380 | 440 | 881 | 1.152 | 1.457 | 1.896 | 1.912 | 3.563 | 4.711 | 4.575 | 4.535 | 4.263 |
| Long-term debt | 560 | -530 | 499 | 1.208 | 1.174 | 1.143 | 1.831 | 1.762 | 1.691 | 1.622 | 1.532 | 1.390 | 1.310 | 1.212 |
| Short-term debt | 807 | -766 | 941 | 633 | 1.084 | 1.291 | 1.936 | 1.387 | 1.035 | 1.740 | 1.387 | 665 | 223 | 243 |
| Total debt | 1.366 | -1.296 | 1.440 | 1.841 | 2.259 | 2.434 | 3.767 | 3.149 | 2.726 | 3.362 | 2.919 | 2.055 | 1.533 | 1.455 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|