| Revenue | DKK -275K | -122% |
| EBITDA | DKK -2,6M | -391% |
| Net profit | DKK 907K | -46% |
| Total assets | DKK 21,5M | -20% |
| Equity | DKK 20,9M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -4 | -32 | 282 | 123 | 323 | 1.121 | 944 | 833 | 853 | 665 | 1.184 | 1.259 | -275 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -4 | -32 | 282 | 123 | 323 | 1.121 | 944 | 833 | 853 | 665 | 852 | 889 | -2.586 |
| Depreciation & amort. | -0 | -0 | -53 | -92 | -99 | -170 | -458 | -619 | -398 | -523 | -561 | -558 | -557 | -58 |
| EBIT | -4 | -4 | -85 | 190 | 23 | 153 | 663 | 325 | 435 | 330 | 104 | 295 | 332 | -2.644 |
| Net financials | 1.046 | 3.536 | 5.131 | 4.673 | 4.124 | 24.816 | 353 | -64 | 1.519 | -26 | 59 | 744 | 1.389 | 3.359 |
| Profit before tax | 1.042 | 3.532 | 5.046 | 4.863 | 4.148 | 24.969 | 1.016 | 261 | 1.954 | 304 | 164 | 1.039 | 1.721 | 715 |
| Tax | -1 | 1 | -25 | 41 | 111 | -1 | 187 | 57 | 120 | 67 | 36 | 68 | 41 | -192 |
| Net profit | 1.043 | 3.532 | 5.071 | 4.822 | 4.037 | 24.969 | 828 | 204 | 1.834 | 237 | 128 | 971 | 1.680 | 907 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.299 | 4.800 | 11.047 | 17.830 | 22.081 | 40.999 | 23.520 | 24.859 | 23.787 | 26.939 | 25.827 | 26.334 | 26.753 | 21.507 |
| Equity | 2.295 | 4.786 | 8.924 | 13.746 | 15.583 | 39.553 | 20.592 | 20.797 | 19.014 | 18.251 | 17.323 | 18.721 | 19.901 | 20.914 |
| Long-term debt | 0 | 0 | 52 | 79 | 53 | 246 | 336 | 312 | 3.433 | 7.081 | 6.688 | 6.492 | 6.003 | 0 |
| Short-term debt | 4 | 14 | 2.037 | 3.954 | 6.445 | 1.201 | 2.592 | 3.750 | 1.256 | 1.456 | 1.629 | 918 | 629 | 593 |
| Total debt | 4 | 14 | 2.089 | 4.033 | 6.498 | 1.446 | 2.928 | 4.062 | 4.689 | 8.537 | 8.318 | 7.410 | 6.632 | 593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Danielsen | Unofficial title | 0 companies |