| Revenue | DKK -49K | +91% |
| EBITDA | DKK -181K | -16% |
| Net profit | DKK -693K | -104% |
| Total assets | DKK 111M | -2% |
| Equity | DKK 110,6M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 8 | 38 | 22 | -8 | -8 | -7 | -21 | -18 | -17 | -24 | -25 | -26 | -49 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -120 | -120 | -120 | -120 | -130 | -132 |
| EBITDA | -10 | 8 | 38 | 22 | -8 | -8 | -7 | -91 | -138 | -137 | -144 | -145 | -156 | -181 |
| Depreciation & amort. | -0 | -12 | -37 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -5 | 0 | -3 | -8 | -8 | -7 | -91 | -138 | -137 | -144 | -145 | -156 | -181 |
| Net financials | 4.212 | 4.974 | 7.016 | 8.874 | 5.239 | 14.303 | 6.454 | 7.188 | 5.561 | 17.486 | 541 | 11.007 | 19.243 | -265 |
| Profit before tax | 4.202 | 4.969 | 7.016 | 8.870 | 5.231 | 14.295 | 6.447 | 7.097 | 5.423 | 17.349 | 397 | 10.863 | 19.087 | -446 |
| Tax | -2 | 9 | 141 | 274 | -100 | 971 | 296 | 92 | 329 | 3.089 | -1.099 | 1.667 | 2.587 | 247 |
| Net profit | 4.204 | 4.960 | 6.875 | 8.596 | 5.331 | 13.324 | 6.152 | 7.005 | 5.094 | 14.261 | 1.496 | 9.196 | 16.500 | -693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.245 | 27.081 | 33.990 | 51.312 | 51.661 | 77.459 | 77.913 | 89.792 | 81.711 | 92.518 | 90.082 | 98.103 | 113.484 | 111.030 |
| Equity | 22.237 | 27.017 | 33.796 | 42.192 | 47.223 | 60.248 | 64.899 | 70.404 | 73.399 | 87.010 | 87.905 | 96.801 | 112.301 | 110.608 |
| Long-term debt | 12 | 52 | 52 | 76 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 58 | 187 | 9.120 | 4.438 | 17.211 | 13.014 | 19.388 | 8.312 | 5.508 | 2.176 | 1.302 | 1.183 | 422 |
| Total debt | 8 | 58 | 187 | 9.120 | 4.438 | 17.211 | 13.014 | 19.388 | 8.312 | 5.508 | 2.176 | 1.302 | 1.183 | 422 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|