| Revenue | DKK -39K | +31% |
| EBITDA | DKK -39K | -31% |
| Net profit | DKK -8K | -287% |
| Total assets | DKK 1,5M | +2% |
| Equity | DKK 1,4M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.258 | 1.129 | 611 | 567 | 410 | 506 | -15 | -21 | -12 | -24 | -20 | -68 | -30 | -39 |
| Staff expenses | -77 | -254 | -310 | -280 | -111 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.182 | 875 | 300 | 288 | 299 | 499 | -15 | -21 | -12 | -24 | -20 | -68 | -30 | -39 |
| Depreciation & amort. | -949 | -1.542 | -785 | -695 | -4.076 | -504 | -5 | -35 | -21 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 233 | -667 | -485 | -408 | -3.777 | -5 | -20 | -56 | -33 | -24 | -20 | -68 | -30 | -39 |
| Net financials | -340 | -373 | 407 | -111 | -377 | -162 | -94 | -277 | 40 | 92 | -210 | 68 | 35 | 31 |
| Profit before tax | -108 | -1.039 | -78 | -518 | -4.154 | -167 | -114 | -332 | 7 | 69 | -230 | -0 | 5 | -8 |
| Tax | -25 | -301 | -55 | -269 | -1.045 | -8 | -12 | -73 | 2 | 16 | -52 | -0 | 1 | -0 |
| Net profit | -83 | -738 | -24 | -249 | -3.109 | -159 | -102 | -259 | 6 | 52 | -178 | -0 | 4 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.088 | 12.532 | 9.401 | 8.871 | 3.898 | 3.822 | 2.378 | 2.084 | 1.878 | 1.841 | 1.603 | 1.506 | 1.500 | 1.523 |
| Equity | 6.738 | 5.999 | 5.976 | 5.727 | 2.617 | 2.407 | 2.253 | 1.940 | 1.821 | 1.778 | 1.543 | 1.484 | 1.427 | 1.352 |
| Long-term debt | 2.190 | 1.810 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.653 | 2.517 | 1.431 | 1.644 | 838 | 1.415 | 125 | 144 | 57 | 62 | 60 | 22 | 73 | 171 |
| Total debt | 4.843 | 4.327 | 1.431 | 1.644 | 838 | 1.415 | 125 | 144 | 57 | 62 | 60 | 22 | 73 | 171 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|