| Revenue | DKK -14K | +22% |
| EBITDA | DKK -14K | -22% |
| Net profit | DKK 3,9M | +101% |
| Total assets | DKK 18,1M | -17% |
| Equity | DKK 12,9M | +327% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -10 | -55 | -6 | 383 | 22 | -8 | -0 | -10 | -0 | -13 | -13 | -11 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -10 | -55 | -6 | 383 | 22 | -8 | -0 | -10 | -0 | -13 | -13 | -11 | -14 |
| Depreciation & amort. | -199 | -198 | -188 | -175 | -2.199 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -206 | -208 | -244 | -181 | -1.816 | 22 | -8 | -0 | -10 | -0 | -13 | -13 | -11 | -14 |
| Net financials | 121 | 279 | -143 | -176 | -1.006 | -929 | -467 | 2.805 | 1.307 | 50 | -2.429 | -864 | 1.928 | 3.756 |
| Profit before tax | -85 | 71 | -387 | -357 | -2.822 | -906 | -475 | 2.804 | 1.297 | 49 | -2.442 | -877 | 1.917 | 3.743 |
| Tax | -86 | -70 | -53 | 44 | -0 | -50 | -7 | -89 | -4 | -102 | 93 | 51 | -19 | -158 |
| Net profit | 1 | 142 | -333 | -401 | -2.822 | -856 | -467 | 2.893 | 1.301 | 151 | -2.535 | -928 | 1.936 | 3.901 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.239 | 5.179 | 6.032 | 5.799 | 2.821 | 2.240 | 2.032 | 7.422 | 8.729 | 8.732 | 21.836 | 19.055 | 21.833 | 18.066 |
| Equity | 384 | 525 | 192 | -209 | -3.031 | -3.887 | -4.354 | 3.101 | 4.402 | 4.553 | 2.018 | 1.090 | 3.026 | 12.913 |
| Long-term debt | 3.348 | 2.867 | 2.919 | 3.298 | 2.772 | 2.443 | 500 | 500 | 500 | 1.429 | 921 | 1.329 | 1.481 | 1.200 |
| Short-term debt | 1.506 | 1.786 | 2.921 | 2.710 | 3.080 | 3.684 | 5.886 | 3.821 | 3.827 | 2.750 | 18.897 | 16.636 | 17.327 | 3.952 |
| Total debt | 4.855 | 4.653 | 5.840 | 6.008 | 5.852 | 6.127 | 6.386 | 4.321 | 4.327 | 4.179 | 19.818 | 17.965 | 18.807 | 5.153 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|