| Revenue | DKK 19K | +41% |
| EBITDA | DKK -49K | +58% |
| Net profit | DKK -92K | +28% |
| Total assets | DKK 1,4M | -17% |
| Equity | DKK 1,4M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 7 | 43 | 44 | 13 | -83 | -79 | -90 | -36 | 63 | -68 | 13 | 13 | 19 |
| Staff expenses | -0 | -0 | -0 | -0 | -65 | -412 | -425 | -319 | -148 | -104 | -94 | -85 | -131 | -68 |
| EBITDA | -5 | 7 | 43 | 44 | -53 | -495 | -504 | -410 | -184 | -41 | -216 | -73 | -118 | -49 |
| Depreciation & amort. | -0 | -4 | -16 | -16 | -54 | -76 | -76 | -76 | -104 | -56 | -60 | -41 | -41 | -41 |
| EBIT | -5 | 3 | 27 | 28 | -107 | -571 | -580 | -486 | -288 | -97 | -276 | -114 | -159 | -91 |
| Net financials | 60 | 40 | 248 | 743 | 102 | 125 | 67 | 176 | 163 | 270 | -24 | 187 | 32 | -1 |
| Profit before tax | 58 | 43 | 275 | 770 | -5 | -445 | -513 | -310 | -125 | 173 | -300 | 73 | -127 | -92 |
| Tax | 1 | 0 | 7 | 6 | -5 | 8 | -10 | -0 | -0 | 0 | 0 | 0 | -0 | -0 |
| Net profit | 56 | 42 | 268 | 765 | 0 | -454 | -503 | -310 | -125 | 173 | -300 | 72 | -127 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.015 | 4.043 | 4.102 | 4.766 | 4.681 | 4.142 | 3.426 | 2.900 | 2.594 | 2.533 | 2.031 | 1.958 | 1.738 | 1.436 |
| Equity | 3.881 | 3.825 | 3.994 | 4.657 | 4.657 | 4.100 | 3.398 | 2.880 | 2.544 | 2.517 | 2.017 | 1.939 | 1.712 | 1.420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 134 | 217 | 105 | 106 | 22 | 32 | 28 | 20 | 49 | 16 | 14 | 19 | 26 | 16 |
| Total debt | 134 | 217 | 105 | 106 | 22 | 32 | 28 | 20 | 49 | 16 | 14 | 19 | 26 | 16 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|