| Revenue | DKK -249K | -3% |
| EBITDA | DKK -904K | +79% |
| Net profit | DKK 4,1M | +353% |
| Total assets | DKK 81,3M | -7% |
| Equity | DKK 79M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | — | — | — | -178 | -534 | -275 | -501 | -852 | -506 | -257 | -249 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -542 | -626 | -1.092 | -1.137 | -1.304 | -1.048 | -1.009 | -1.345 |
| EBITDA | -60 | -222 | -608 | -685 | -392 | -720 | -1.160 | -3.633 | -3.871 | -2.712 | -1.469 | -4.380 | -904 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -41 | -41 | -7 | -80 | -80 | -80 |
| EBIT | -60 | -222 | -608 | -685 | -392 | -720 | -1.167 | -3.674 | -3.912 | -2.719 | -1.549 | -4.460 | -984 |
| Net financials | 4.999 | 9.143 | 53.092 | 4.806 | -4.262 | 8.700 | -370 | 40.705 | 7.975 | 8.200 | -1.372 | 2.814 | 5.239 |
| Profit before tax | 4.939 | 8.921 | 52.484 | 4.122 | -4.655 | 7.980 | -1.537 | 37.030 | 4.063 | 5.481 | -2.921 | -1.645 | 4.255 |
| Tax | 328 | 144 | 863 | 970 | -898 | 1.741 | 97 | -178 | 395 | 1.077 | -868 | -36 | 186 |
| Net profit | 4.611 | 8.777 | 51.622 | 3.152 | -3.757 | 6.239 | -1.635 | 37.209 | 3.668 | 4.404 | -2.053 | -1.609 | 4.069 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.212 | 28.388 | 71.298 | 75.092 | 63.629 | 68.149 | 77.221 | 99.539 | 98.193 | 98.534 | 93.358 | 87.159 | 81.306 |
| Equity | 11.239 | 19.285 | 71.118 | 74.170 | 61.413 | 67.652 | 65.911 | 99.012 | 97.680 | 98.084 | 93.031 | 84.922 | 78.991 |
| Long-term debt | 8.895 | 9.023 | 0 | 0 | 0 | 0 | 4.000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 78 | 80 | 180 | 923 | 2.217 | 497 | 7.310 | 527 | 513 | 450 | 327 | 2.237 | 2.315 |
| Total debt | 8.973 | 9.103 | 180 | 923 | 2.217 | 497 | 11.310 | 527 | 513 | 450 | 327 | 2.237 | 2.315 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|