| Revenue | DKK -318K | -16% |
| EBITDA | DKK -584K | +4% |
| Net profit | DKK -75K | -112% |
| Total assets | DKK 14,6M | +6% |
| Equity | DKK 10M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -143 | -121 | -147 | -176 | -285 | -421 | -408 | -292 | -371 | -367 | -417 | -323 | -381 | -318 |
| Staff expenses | -122 | -122 | -122 | -149 | -161 | -248 | -226 | -180 | -227 | -225 | -225 | -225 | -225 | -266 |
| EBITDA | -264 | -242 | -269 | -325 | -445 | -669 | -634 | -537 | -628 | -607 | -705 | -551 | -610 | -584 |
| Depreciation & amort. | 26 | -24 | -73 | -73 | -67 | -0 | -0 | -0 | -0 | -86 | -29 | -0 | -0 | -0 |
| EBIT | -290 | -267 | -342 | -398 | -512 | -669 | -634 | -537 | -628 | -693 | -733 | -551 | -610 | -584 |
| Net financials | 2.147 | 1.221 | 1.724 | 1.701 | 758 | 1.435 | -1.267 | 1.864 | -2 | 1.258 | -2.313 | 1.097 | 1.245 | 506 |
| Profit before tax | 1.856 | 955 | 1.382 | 1.303 | 246 | 766 | -1.902 | 1.326 | -630 | 565 | -3.046 | 546 | 635 | -78 |
| Tax | 469 | 238 | 348 | 310 | 53 | 168 | -418 | 293 | -139 | 125 | 205 | 6 | -1 | -3 |
| Net profit | 1.387 | 716 | 1.034 | 992 | 192 | 597 | -1.484 | 1.033 | -492 | 441 | -3.251 | 539 | 636 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.251 | 18.258 | 18.932 | 19.198 | 18.610 | 18.358 | 15.275 | 14.220 | 17.909 | 19.632 | 12.461 | 13.163 | 13.783 | 14.588 |
| Equity | 17.489 | 17.605 | 18.039 | 18.331 | 18.524 | 18.121 | 15.137 | 14.171 | 12.679 | 13.119 | 9.869 | 10.408 | 10.544 | 9.968 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 762 | 635 | 877 | 857 | 86 | 237 | 138 | 50 | 5.231 | 6.513 | 2.592 | 2.755 | 3.239 | 4.620 |
| Total debt | 762 | 635 | 877 | 857 | 86 | 237 | 138 | 50 | 5.231 | 6.513 | 2.592 | 2.755 | 3.239 | 4.620 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2008 |
| Person | Role here | Other companies |
|---|