| Revenue | DKK -62K | -139% |
| EBITDA | DKK -62K | -139% |
| Net profit | DKK 2,2M | -34% |
| Total assets | DKK 34,8M | -9% |
| Equity | DKK 32,1M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 35 | 66 | -40 | -8 | 70 | 111 | 218 | -414 | -213 | -40 | 87 | 140 | 161 | -62 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 35 | 27 | -40 | -8 | 70 | 111 | 218 | -414 | -213 | -40 | 87 | 140 | 161 | -62 |
| Depreciation & amort. | -10 | -10 | -32 | -52 | -51 | -60 | -117 | -61 | -112 | -96 | -96 | -96 | -96 | -96 |
| EBIT | 25 | 17 | -72 | -60 | 20 | 52 | 101 | -475 | -325 | -136 | -8 | 45 | 65 | -158 |
| Net financials | -2.829 | -1.132 | 7.780 | -1.799 | -3.878 | -23.419 | 335 | -1.190 | 639 | 1.843 | 354 | 2.954 | 3.712 | 2.468 |
| Profit before tax | -2.803 | -1.115 | 7.708 | -1.858 | -3.859 | -23.367 | 436 | -1.665 | 313 | 1.708 | 345 | 2.999 | 3.777 | 2.310 |
| Tax | 28 | 17 | 27 | -21 | 42 | 102 | 136 | 2 | 1 | 216 | -318 | 282 | 451 | 112 |
| Net profit | -2.832 | -1.132 | 7.681 | -1.837 | -3.901 | -23.469 | 300 | -1.667 | 312 | 1.492 | 663 | 2.717 | 3.326 | 2.199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.847 | 66.714 | 73.589 | 70.940 | 66.672 | 44.706 | 44.788 | 42.882 | 42.294 | 42.720 | 39.628 | 38.444 | 38.349 | 34.753 |
| Equity | 66.942 | 65.836 | 72.755 | 70.174 | 65.932 | 42.263 | 42.362 | 40.095 | 40.157 | 40.649 | 37.812 | 36.529 | 35.855 | 32.054 |
| Long-term debt | 834 | 784 | 739 | 692 | 643 | 2.184 | 2.015 | 1.919 | 1.754 | 1.806 | 1.485 | 1.369 | 1.625 | 1.165 |
| Short-term debt | 72 | 94 | 95 | 73 | 97 | 259 | 411 | 868 | 383 | 265 | 331 | 546 | 869 | 1.534 |
| Total debt | 906 | 878 | 834 | 765 | 740 | 2.443 | 2.426 | 2.787 | 2.137 | 2.071 | 1.816 | 1.915 | 2.494 | 2.699 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|