| Revenue | DKK 714K | -32% |
| EBITDA | DKK 212K | -26% |
| Net profit | DKK 34K | -61% |
| Total assets | DKK 2M | -6% |
| Equity | DKK -1,4M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -102 | 685 | — | 816 | 342 | 997 | 1.429 | 1.655 | 1.359 | -469 | 1.611 | 1.229 | 1.053 | 714 |
| Staff expenses | -0 | -16 | -0 | -10 | -519 | -1.300 | -1.398 | -1.717 | -1.350 | -591 | -479 | -984 | -765 | -502 |
| EBITDA | -102 | -1.959 | 29 | 806 | -176 | -303 | 31 | -62 | 9 | -1.060 | 1.132 | 243 | 288 | 212 |
| Depreciation & amort. | -0 | -0 | -0 | -47 | -47 | -52 | -52 | -52 | -19 | -9 | -11 | -12 | -115 | -121 |
| EBIT | -102 | -1.959 | 29 | 759 | -223 | -355 | -21 | -114 | -10 | -1.069 | 1.121 | 231 | 172 | 90 |
| Net financials | -37 | -34 | -5 | -6 | -13 | -10 | -46 | -32 | -47 | -45 | -63 | -35 | -51 | -42 |
| Profit before tax | -138 | -1.993 | 24 | 753 | -236 | -365 | -68 | -146 | -58 | -1.114 | 1.058 | 196 | 121 | 49 |
| Tax | -24 | -0 | -496 | 199 | -19 | 316 | -11 | -0 | 13 | 1 | -411 | 45 | 33 | 14 |
| Net profit | -114 | -1.993 | 520 | 553 | -83 | -681 | -56 | -146 | -71 | -1.114 | 1.469 | 151 | 88 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 859 | 1.192 | 1.448 | 1.655 | 1.620 | 1.408 | 1.256 | 979 | 1.112 | 590 | 1.453 | 1.922 | 2.138 | 2.010 |
| Equity | -46 | -2.039 | -1.519 | -965 | -1.048 | -1.729 | -1.785 | -1.931 | -2.002 | -3.116 | -1.647 | -1.496 | -1.408 | -1.374 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 399 | 768 | 772 | 0 | 0 |
| Short-term debt | 904 | 3.231 | 2.967 | 2.620 | 2.668 | 3.137 | 3.041 | 2.910 | 3.112 | 3.305 | 2.333 | 2.646 | 3.546 | 3.384 |
| Total debt | 904 | 3.231 | 2.967 | 2.620 | 2.668 | 3.137 | 3.041 | 2.910 | 3.112 | 3.704 | 3.101 | 3.418 | 3.546 | 3.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Unofficial title | Unofficial title | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Philip | Unofficial title | 0 companies |