| Revenue | DKK 38K | +21% |
| EBITDA | DKK -406K | -57% |
| Net profit | DKK -68K | -127% |
| Total assets | DKK 6,1M | +5% |
| Equity | DKK 4,9M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 372 | 259 | 310 | 443 | 330 | 319 | 318 | 250 | 99 | 43 | 26 | -16 | 31 | 38 |
| Staff expenses | -0 | -111 | -335 | -338 | -337 | -337 | -338 | -337 | -188 | -160 | -139 | -138 | -290 | -444 |
| EBITDA | 372 | 148 | -25 | 105 | -7 | -18 | -19 | -87 | -89 | -117 | -112 | -154 | -259 | -406 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -20 | -20 | -20 | -20 | -13 | -0 |
| EBIT | 372 | 148 | -25 | 105 | -7 | -18 | -19 | -94 | -108 | -137 | -132 | -174 | -272 | -406 |
| Net financials | 737 | 540 | 268 | 333 | 187 | 345 | 898 | 928 | 391 | 525 | 593 | 1.444 | 552 | 159 |
| Profit before tax | -279 | 688 | 243 | 438 | 180 | 327 | 879 | 834 | 282 | 388 | 461 | 1.270 | 280 | -248 |
| Tax | -89 | 30 | 19 | 50 | 14 | 15 | 7 | -14 | -3 | -10 | -10 | 25 | 27 | -179 |
| Net profit | -190 | 658 | 224 | 389 | 166 | 312 | 872 | 849 | 286 | 398 | 471 | 1.244 | 253 | -68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 977 | 2.155 | 2.248 | 2.248 | 2.272 | 3.014 | 3.549 | 3.994 | 3.770 | 3.970 | 4.352 | 5.143 | 5.842 | 6.118 |
| Equity | 64 | 722 | 846 | 1.169 | 1.236 | 1.448 | 2.220 | 2.962 | 3.140 | 3.428 | 3.785 | 4.915 | 5.051 | 4.860 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 913 | 1.433 | 1.402 | 1.069 | 1.012 | 1.520 | 1.276 | 959 | 539 | 439 | 431 | 67 | 588 | 1.188 |
| Total debt | 913 | 1.433 | 1.402 | 1.069 | 1.012 | 1.520 | 1.276 | 959 | 539 | 439 | 431 | 67 | 588 | 1.188 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|