| Revenue | DKK 792K | +202% |
| EBITDA | DKK -309K | +13% |
| Net profit | DKK 2,6M | +115% |
| Total assets | DKK 13,1M | +32% |
| Equity | DKK 11,9M | +29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -208 | -66 | 55 | -27 | -78 | -407 | 263 | 792 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -106 | -190 | -190 | -485 | -1.101 |
| EBITDA | -231 | -140 | -74 | -58 | -199 | -329 | -208 | -66 | 55 | -133 | -276 | -596 | -356 | -309 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -21 | -178 | -207 | -148 | -143 | -173 | -120 |
| EBIT | -231 | -140 | -74 | -58 | -199 | -329 | -214 | -87 | -122 | -340 | -425 | -739 | -529 | -429 |
| Net financials | 336 | 699 | 24 | 765 | 3.527 | 8.150 | 1.470 | 2.028 | 811 | 1.996 | 2.137 | -1.963 | 1.622 | 2.965 |
| Profit before tax | 104 | 559 | -51 | 707 | 3.328 | 7.820 | 1.256 | 1.941 | 689 | 1.656 | 1.713 | -2.702 | 1.093 | 2.537 |
| Tax | -89 | -54 | -27 | -32 | -56 | -88 | -34 | -31 | -44 | -79 | -71 | -133 | -137 | -104 |
| Net profit | 193 | 613 | -24 | 739 | 3.384 | 7.908 | 1.291 | 1.972 | 733 | 1.735 | 1.784 | -2.569 | 1.230 | 2.641 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.436 | 2.941 | 1.681 | 3.130 | 7.396 | 13.915 | 12.822 | 10.545 | 9.879 | 10.342 | 11.916 | 8.543 | 9.919 | 13.079 |
| Equity | 1.001 | 1.314 | 1.140 | 1.730 | 4.963 | 12.371 | 12.162 | 9.884 | 9.367 | 9.802 | 11.086 | 8.017 | 9.247 | 11.888 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.186 | 478 | 305 | 353 | 39 | 432 | 431 | 0 | 238 | 524 |
| Short-term debt | 1.435 | 1.628 | 541 | 1.401 | 1.247 | 1.066 | 356 | 308 | 472 | 108 | 399 | 527 | 435 | 667 |
| Total debt | 1.435 | 1.628 | 541 | 1.401 | 2.433 | 1.544 | 661 | 661 | 512 | 540 | 830 | 527 | 672 | 1.191 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|