| Revenue | DKK 0 | — |
| EBITDA | DKK -921K | -47% |
| Net profit | DKK 26,8M | +343% |
| Total assets | DKK 71,2M | +56% |
| Equity | DKK 70M | +58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 299 | 125 | 149 | 164 | -216 | -145 | -12 | -72 | -200 | 383 | 465 | -71 | -219 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -408 | -478 | -492 | -446 | -609 | -0 | -0 | -0 |
| EBITDA | -918 | -1.124 | -1.093 | -1.082 | -691 | -576 | -328 | -407 | -535 | -1.439 | -247 | -502 | -625 | -921 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -918 | -1.124 | -1.093 | -1.082 | -691 | -576 | -328 | -407 | -535 | -1.439 | -247 | -502 | -625 | -921 |
| Net financials | 1.209 | 2.030 | 1.647 | 853 | 2.744 | 629 | 1.669 | 3.600 | 1.551 | 5.699 | 8.805 | 8.396 | 6.788 | 27.653 |
| Profit before tax | 291 | 906 | 554 | -229 | 2.053 | 54 | 1.341 | 3.193 | 1.016 | 4.245 | 7.629 | 7.835 | 6.163 | 26.732 |
| Tax | 53 | -30 | -85 | -375 | 216 | -304 | -140 | 99 | -244 | -243 | -217 | 74 | 103 | -117 |
| Net profit | 237 | 936 | 638 | 146 | 1.836 | 358 | 1.480 | 3.094 | 1.259 | 4.488 | 7.847 | 7.760 | 6.060 | 26.849 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.235 | 18.339 | 17.862 | 17.910 | 18.837 | 17.995 | 21.146 | 23.571 | 24.355 | 28.523 | 34.972 | 44.342 | 45.541 | 71.190 |
| Equity | 15.986 | 16.825 | 16.767 | 16.816 | 18.053 | 17.811 | 20.918 | 23.360 | 24.005 | 27.761 | 34.795 | 41.311 | 44.371 | 70.020 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 250 | 1.514 | 1.096 | 1.094 | 784 | 185 | 228 | 211 | 349 | 762 | 177 | 522 | 1.170 | 1.171 |
| Total debt | 250 | 1.514 | 1.096 | 1.094 | 784 | 185 | 228 | 211 | 349 | 762 | 177 | 522 | 1.170 | 1.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |