| Revenue | DKK -369K | -31% |
| EBITDA | DKK -369K | +31% |
| Net profit | DKK -130K | -112% |
| Total assets | DKK 20,6M | +1% |
| Equity | DKK 17,9M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | 65 | -228 | 31 | 82 | -156 | -149 | -362 | -122 | -288 | -391 | -329 | -537 | -369 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -200 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | 65 | -228 | 31 | 82 | -156 | -149 | -362 | -355 | -488 | -391 | -1.322 | -537 | -369 |
| Depreciation & amort. | -0 | -0 | -88 | -89 | -90 | 90 | 90 | 110 | -128 | -136 | -136 | -136 | -113 | -109 |
| EBIT | 34 | 65 | -316 | -58 | -8 | -246 | -239 | -472 | -484 | -624 | -526 | -1.457 | -651 | -478 |
| Net financials | 0 | 0 | 904 | 2.051 | 2.283 | 2.882 | 2.140 | 9.312 | 505 | 3.433 | -1.168 | 984 | 2.007 | 303 |
| Profit before tax | 751 | 1.036 | 1.639 | 1.993 | 2.275 | 2.636 | 1.901 | 8.840 | 22 | 2.809 | -1.695 | -474 | 1.357 | -174 |
| Tax | 187 | 119 | 167 | 166 | 66 | 151 | 90 | 227 | -93 | 624 | -372 | 227 | 309 | -44 |
| Net profit | 564 | 916 | 1.472 | 1.827 | 2.210 | 2.485 | 1.811 | 8.613 | 114 | 2.185 | -1.323 | -701 | 1.048 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.261 | 14.498 | 15.191 | 16.146 | 18.155 | 20.163 | 21.334 | 29.856 | 28.699 | 26.971 | 23.530 | 21.220 | 20.381 | 20.551 |
| Equity | 10.161 | 10.227 | 10.550 | 11.876 | 13.985 | 15.908 | 17.219 | 25.472 | 24.481 | 22.255 | 18.932 | 17.031 | 18.079 | 17.949 |
| Long-term debt | 4.059 | 4.041 | 4.059 | 4.082 | 4.017 | 4.017 | 4.017 | 4.017 | 3.958 | 3.743 | 3.503 | 1.707 | 1.591 | 1.498 |
| Short-term debt | 40 | 230 | 583 | 93 | 115 | 220 | 98 | 367 | 260 | 973 | 1.094 | 2.482 | 712 | 1.104 |
| Total debt | 4.099 | 4.271 | 4.642 | 4.175 | 4.133 | 4.237 | 4.115 | 4.384 | 4.218 | 4.716 | 4.598 | 4.189 | 2.302 | 2.602 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|