| Revenue | DKK -11K | -102% |
| EBITDA | DKK -344K | -214% |
| Net profit | DKK -654K | +79% |
| Total assets | DKK 778K | -49% |
| Equity | DKK -1,4M | -83% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -195 | -763 | -106 | -11 | 96 | -4 | 55 | -130 | -19 | -13 | 62 | 117 | 705 | -11 |
| Staff expenses | -0 | -213 | -525 | -251 | -2 | -6 | -5 | -331 | -566 | -574 | -339 | -375 | -404 | -333 |
| EBITDA | -227 | -1.029 | -712 | -379 | 37 | -71 | -252 | -461 | -1.270 | -588 | -277 | -258 | 301 | -344 |
| Depreciation & amort. | 23 | 43 | 65 | 546 | -22 | -22 | -11 | -93 | -17 | -17 | 17 | -0 | -0 | -0 |
| EBIT | -250 | -1.072 | -777 | -925 | 16 | -93 | -264 | -553 | -1.287 | -605 | -294 | -258 | 301 | -344 |
| Net financials | 10.723 | -669 | 60 | 718 | -117 | -932 | 1.359 | 7.098 | -4.086 | -101 | -6.478 | 170 | -792 | -291 |
| Profit before tax | 10.473 | -1.742 | -717 | -208 | -101 | -1.024 | 1.095 | 6.545 | -3.010 | -415 | -6.772 | -88 | -491 | -634 |
| Tax | -147 | -335 | -99 | 531 | -0 | -0 | -492 | 1.456 | 1.182 | 146 | -1.477 | 112 | 2.628 | 20 |
| Net profit | 10.620 | -1.407 | -618 | -739 | -101 | -1.024 | 1.586 | 5.088 | -4.191 | -561 | -5.295 | -200 | -3.119 | -654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.687 | 22.650 | 12.237 | 11.276 | 11.030 | 9.890 | 9.532 | 15.943 | 12.148 | 12.509 | 7.554 | 7.860 | 1.510 | 778 |
| Equity | 10.696 | 8.689 | 8.023 | 7.235 | 7.084 | 6.009 | 7.595 | 12.684 | 8.438 | 7.822 | 2.527 | 2.327 | -792 | -1.446 |
| Long-term debt | 1.770 | 3.857 | 3.791 | 3.724 | 3.656 | 3.580 | 1.869 | 2.773 | 1.843 | 1.848 | 1.846 | 0 | 2.000 | 2.000 |
| Short-term debt | 4.221 | 10.104 | 423 | 317 | 290 | 301 | 68 | 486 | 1.867 | 2.838 | 3.181 | 5.533 | 302 | 224 |
| Total debt | 5.991 | 13.961 | 4.214 | 4.042 | 3.946 | 3.881 | 1.937 | 3.259 | 3.709 | 4.686 | 5.027 | 5.533 | 2.302 | 2.224 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|