| Revenue | DKK -11K | +13% |
| EBITDA | DKK -11K | -13% |
| Net profit | DKK -13K | -12% |
| Total assets | DKK 94K | +10% |
| Equity | DKK -209K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 5 | 286 | 325 | 204 | -70 | -2.797 | -91 | 33 | 0 | -16 | 3 | -10 | -11 |
| Staff expenses | -370 | -158 | -422 | -116 | -162 | -72 | -63 | -44 | -18 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -238 | -153 | -136 | 209 | 42 | -142 | -2.860 | -135 | 15 | -24 | -16 | 3 | -10 | -11 |
| Depreciation & amort. | -15 | -15 | -22 | -24 | -36 | -36 | -36 | -36 | -18 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -253 | -168 | -158 | 185 | 7 | -177 | -2.896 | -171 | -3 | -24 | -16 | 3 | -10 | -11 |
| Net financials | -3.338 | -131 | 2.339 | 1.160 | 4 | 65 | 9 | -52 | -84 | 43 | -2 | -2 | -2 | -2 |
| Profit before tax | -3.590 | -299 | 2.181 | 1.344 | 10 | -112 | -2.886 | -222 | -87 | 19 | -18 | 1 | -12 | -13 |
| Tax | -5 | -0 | -48 | -232 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.585 | -299 | 2.230 | 1.576 | 10 | -112 | -2.886 | -222 | -87 | 19 | -18 | 1 | -12 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.253 | 3.898 | 5.749 | 6.868 | 6.074 | 3.419 | 561 | 40 | 75 | 102 | 85 | 95 | 85 | 94 |
| Equity | -394 | -693 | 1.537 | 3.113 | 3.123 | 3.011 | 125 | -98 | -184 | -166 | -184 | -183 | -195 | -209 |
| Long-term debt | 0 | 721 | 994 | 914 | 204 | 304 | 304 | 0 | 180 | 180 | 180 | 180 | 180 | 180 |
| Short-term debt | 3.021 | 3.302 | 3.070 | 2.841 | 2.747 | 104 | 132 | 138 | 80 | 87 | 89 | 98 | 100 | 122 |
| Total debt | 3.021 | 4.023 | 4.064 | 3.755 | 2.950 | 408 | 436 | 138 | 260 | 267 | 269 | 278 | 280 | 302 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|