| Revenue | DKK -177K | +231% |
| EBITDA | DKK -234K | -7% |
| Net profit | DKK -4,6M | -131% |
| Total assets | DKK 115,1M | -7% |
| Equity | DKK 115M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -18 | -9 | -175 | -19 | -16 | -27 | -17 | -18 | -45 | -183 | -57 | -54 | -177 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -156 | -117 | -166 | -57 |
| EBITDA | -6 | -18 | -9 | -175 | -19 | -16 | -49 | -17 | -18 | -45 | -340 | -173 | -220 | -234 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -18 | -9 | -175 | -19 | -16 | -49 | -17 | -18 | -45 | -340 | -173 | -220 | -234 |
| Net financials | 2.137 | 7.524 | 2.078 | 3.250 | 3.500 | 5.999 | 2.649 | 4.032 | 10.809 | 36.438 | -8.257 | 11.880 | 19.580 | -5.581 |
| Profit before tax | 2.131 | 9.129 | 3.997 | 3.074 | 3.481 | 5.983 | 2.623 | 4.015 | 10.791 | 36.394 | -8.597 | 11.707 | 19.361 | -5.816 |
| Tax | 216 | 401 | 470 | 393 | 497 | 952 | 172 | 385 | 1.734 | 2.747 | -1.891 | 2.534 | 4.246 | -1.185 |
| Net profit | 1.914 | 8.728 | 3.527 | 2.681 | 2.985 | 5.031 | 2.428 | 3.630 | 9.057 | 33.647 | -6.706 | 9.174 | 15.115 | -4.630 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.900 | 74.448 | 76.831 | 46.467 | 49.194 | 54.732 | 56.647 | 60.296 | 70.636 | 105.201 | 95.905 | 105.200 | 123.651 | 115.087 |
| Equity | 27.677 | 72.195 | 75.027 | 46.166 | 49.050 | 54.135 | 56.523 | 60.064 | 69.029 | 102.563 | 95.743 | 104.798 | 119.791 | 115.026 |
| Long-term debt | 216 | 1.980 | 1.700 | 15 | 21 | 473 | 0 | 0 | 1.482 | 2.401 | 0 | 221 | 3.675 | 0 |
| Short-term debt | 6 | 273 | 104 | 285 | 123 | 124 | 124 | 232 | 125 | 237 | 162 | 181 | 185 | 61 |
| Total debt | 222 | 2.253 | 1.804 | 300 | 144 | 597 | 124 | 232 | 1.607 | 2.638 | 162 | 402 | 3.860 | 61 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|