| Revenue | DKK -205K | +6% |
| EBITDA | DKK -586K | +1% |
| Net profit | DKK -2,5M | -297% |
| Total assets | DKK 52,2M | -14% |
| Equity | DKK 46,6M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 212 | 77 | 180 | 147 | -60 | -42 | -134 | -105 | -269 | -339 | -539 | -276 | -193 | -205 |
| Staff expenses | -0 | -0 | -0 | -0 | -125 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -401 | -381 |
| EBITDA | 212 | 77 | 180 | 147 | -185 | -42 | -134 | -105 | -269 | -339 | -539 | -276 | -594 | -586 |
| Depreciation & amort. | -0 | -0 | -30 | -166 | -168 | -168 | -169 | -139 | -139 | -139 | -567 | -40 | -40 | -40 |
| EBIT | 212 | 77 | 150 | -19 | -353 | -210 | -303 | -244 | -408 | -478 | -1.107 | -317 | -634 | -626 |
| Net financials | 5.383 | 7.681 | 7.150 | 1.346 | 3.305 | 36.996 | 2.010 | 1.733 | 2.096 | 2.845 | 20.448 | 3.671 | 2.489 | -1.785 |
| Profit before tax | 5.595 | 7.825 | 7.300 | 1.327 | 2.953 | 36.786 | 1.708 | 1.488 | 1.688 | 2.366 | 19.341 | 3.354 | 1.855 | -2.412 |
| Tax | 81 | 52 | 167 | -48 | -19 | 48 | 351 | 183 | 307 | 507 | -1.645 | 737 | 595 | 75 |
| Net profit | 5.514 | 7.772 | 7.133 | 1.375 | 2.972 | 36.737 | 1.357 | 1.305 | 1.381 | 1.859 | 20.986 | 2.617 | 1.260 | -2.487 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.113 | 28.519 | 30.993 | 36.446 | 39.348 | 72.397 | 69.619 | 68.365 | 62.244 | 61.955 | 76.005 | 65.148 | 60.849 | 52.162 |
| Equity | 23.743 | 28.140 | 30.724 | 29.099 | 32.693 | 69.330 | 68.962 | 63.742 | 59.799 | 57.358 | 70.594 | 60.334 | 55.595 | 46.608 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 370 | 379 | 269 | 7.348 | 6.654 | 3.067 | 657 | 4.623 | 2.445 | 4.597 | 5.411 | 4.814 | 5.255 | 5.555 |
| Total debt | 370 | 379 | 269 | 7.348 | 6.654 | 3.067 | 657 | 4.623 | 2.445 | 4.597 | 5.411 | 4.814 | 5.255 | 5.555 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|