| Revenue | DKK -103K | +32% |
| EBITDA | DKK -768K | +21% |
| Net profit | DKK -747K | +27% |
| Total assets | DKK 1,2M | -42% |
| Equity | DKK 1,2M | -43% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -99 | -75 | -79 | -64 | -89 | -96 | -125 | -80 | -98 | -100 | -89 | -117 | -78 | -103 |
| Staff expenses | -0 | -0 | -0 | -0 | -30 | -80 | -200 | -445 | -405 | -455 | -455 | -541 | -890 | -665 |
| EBITDA | -99 | -75 | -79 | -64 | -119 | -176 | -325 | -525 | -503 | -555 | -544 | -658 | -968 | -768 |
| Depreciation & amort. | -15 | -19 | -22 | -22 | -16 | -16 | -18 | -15 | -14 | -11 | -8 | -2 | -1 | -1 |
| EBIT | -114 | -93 | -102 | -86 | -135 | -192 | -344 | -541 | -516 | -566 | -552 | -660 | -969 | -769 |
| Net financials | 770 | 378 | 818 | 548 | 338 | 171 | 629 | -88 | 899 | 534 | -499 | 486 | 269 | 22 |
| Profit before tax | 638 | 265 | 716 | 462 | 202 | -21 | 285 | -629 | 383 | -32 | -1.051 | -174 | -700 | -747 |
| Tax | 175 | 87 | 71 | 109 | 46 | -4 | 66 | -138 | 85 | -6 | -230 | -38 | 323 | -0 |
| Net profit | 463 | 178 | 645 | 353 | 157 | -17 | 219 | -491 | 298 | -26 | -821 | -136 | -1.023 | -747 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.550 | 5.340 | 5.716 | 5.734 | 5.422 | 5.076 | 5.212 | 4.616 | 4.742 | 4.604 | 3.631 | 3.332 | 2.113 | 1.223 |
| Equity | 5.530 | 5.308 | 5.653 | 5.606 | 5.363 | 5.046 | 5.161 | 4.564 | 4.663 | 4.526 | 3.593 | 3.257 | 2.033 | 1.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 32 | 63 | 128 | 59 | 30 | 47 | 51 | 79 | 77 | 38 | 75 | 80 | 59 |
| Total debt | 20 | 32 | 63 | 128 | 59 | 30 | 47 | 51 | 79 | 77 | 38 | 75 | 80 | 59 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|