| Revenue | DKK -251K | -23% |
| EBITDA | DKK -251K | +23% |
| Net profit | DKK -277K | -1% |
| Total assets | DKK 2,5M | -10% |
| Equity | DKK 2,4M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 397 | 1.255 | 1.110 | 659 | 772 | 702 | 871 | 466 | 955 | -178 | -124 | -447 | -325 | -251 |
| Staff expenses | -0 | -148 | -344 | -366 | -36 | -54 | -115 | -103 | -126 | -19 | -0 | -0 | -0 | -0 |
| EBITDA | 397 | 1.107 | 766 | 293 | 736 | 648 | 756 | 363 | 828 | -197 | -124 | -833 | -325 | -251 |
| Depreciation & amort. | -98 | -147 | -218 | -140 | -182 | -135 | -79 | -118 | -102 | -127 | -41 | -68 | -0 | -0 |
| EBIT | 299 | 960 | 548 | 153 | 554 | 513 | 677 | 245 | 727 | -324 | -165 | -901 | -325 | -251 |
| Net financials | -10 | -12 | -70 | -24 | -13 | 114 | 14 | 457 | 182 | -8 | -2 | -0 | 52 | -25 |
| Profit before tax | 289 | 948 | 478 | 129 | 541 | 627 | 690 | 702 | 909 | -332 | -167 | -901 | -273 | -277 |
| Tax | 103 | 217 | 103 | 15 | 115 | 121 | 182 | 179 | 140 | -26 | -0 | -0 | -0 | -0 |
| Net profit | 186 | 731 | 375 | 115 | 426 | 506 | 508 | 523 | 769 | -306 | -167 | -901 | -273 | -277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.090 | 2.798 | 2.964 | 2.646 | 3.875 | 4.069 | 4.827 | 4.755 | 4.915 | 4.279 | 3.975 | 3.068 | 2.745 | 2.457 |
| Equity | 385 | 1.117 | 1.492 | 1.606 | 2.032 | 2.538 | 3.046 | 3.569 | 4.338 | 4.032 | 3.865 | 2.964 | 2.691 | 2.414 |
| Long-term debt | 155 | 728 | 603 | 0 | 800 | 800 | 941 | 70 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 476 | 882 | 828 | 1.021 | 1.043 | 731 | 804 | 1.067 | 552 | 247 | 110 | 104 | 54 | 42 |
| Total debt | 631 | 1.610 | 1.432 | 1.021 | 1.843 | 1.531 | 1.746 | 1.137 | 552 | 247 | 110 | 104 | 54 | 42 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|