| Revenue | DKK -22K | +15% |
| EBITDA | DKK -22K | -15% |
| Net profit | DKK 7,4M | +262% |
| Total assets | DKK 17,4M | +76% |
| Equity | DKK 11M | +210% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.271 | 1.342 | 1.299 | 2.044 | 1.319 | 738 | 1.180 | 1.101 | 543 | -63 | -29 | -36 | -19 | -22 |
| Staff expenses | -1.014 | -1.003 | -987 | -1.256 | -1.222 | -758 | -986 | -909 | -721 | -48 | -0 | -0 | -0 | -0 |
| EBITDA | 257 | 339 | 313 | 787 | 97 | -20 | 193 | 192 | -205 | -16 | -29 | -36 | -19 | -22 |
| Depreciation & amort. | 118 | -118 | -64 | -16 | -50 | -74 | -74 | -66 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 139 | 221 | 249 | 772 | 47 | -95 | 119 | 127 | -205 | -16 | -29 | -36 | -19 | -22 |
| Net financials | -170 | -150 | -133 | -125 | -92 | -87 | -80 | -179 | -173 | 2 | 92 | 1.385 | 2.076 | 7.470 |
| Profit before tax | -31 | 71 | 115 | 647 | 5 | -182 | 39 | -52 | -378 | -13 | 63 | 1.349 | 2.057 | 7.448 |
| Tax | -9 | -28 | 28 | 152 | 2 | -80 | 49 | -11 | -83 | -3 | -0 | -0 | -0 | -0 |
| Net profit | 27 | 83 | 87 | 494 | 3 | -101 | -10 | -41 | -295 | -10 | 63 | 1.349 | 2.057 | 7.448 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.148 | 5.483 | 3.640 | 3.972 | 3.915 | 3.408 | 3.534 | 4.189 | 981 | 96 | 6.334 | 7.745 | 9.864 | 17.378 |
| Equity | 136 | 139 | 146 | 140 | 143 | 41 | 32 | 191 | 96 | 86 | 149 | 1.498 | 3.555 | 11.002 |
| Long-term debt | 3.248 | 2.714 | 2.536 | 2.438 | 2.753 | 2.823 | 2.898 | 7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 764 | 2.631 | 958 | 1.394 | 1.020 | 544 | 605 | 3.971 | 884 | 10 | 6.185 | 6.247 | 6.309 | 6.375 |
| Total debt | 4.012 | 5.345 | 3.494 | 3.832 | 3.772 | 3.367 | 3.503 | 3.978 | 884 | 10 | 6.185 | 6.247 | 6.309 | 6.375 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|