| Revenue | DKK -197K | -169% |
| EBITDA | DKK -287K | -201% |
| Net profit | DKK 6,3M | +701% |
| Total assets | DKK 25,1M | +22% |
| Equity | DKK 24,2M | +35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -11 | 175 | 184 | 380 | 260 | 710 | 262 | 237 | 466 | 348 | 347 | 283 | -197 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -90 |
| EBITDA | -33 | -11 | 175 | 25 | 201 | 260 | 710 | 262 | 237 | 466 | 348 | 347 | 283 | -287 |
| Depreciation & amort. | -703 | -42 | -839 | -138 | -142 | -6 | -6 | -22 | -25 | -25 | -25 | -25 | -25 | -25 |
| EBIT | -736 | -53 | -664 | -113 | 58 | 254 | 704 | 241 | 212 | 440 | 323 | 322 | 258 | -312 |
| Net financials | 80 | -78 | 733 | 4.758 | 459 | 479 | 1.809 | 1.981 | 960 | 2.924 | -617 | -840 | 616 | 6.764 |
| Profit before tax | -655 | -131 | 69 | 4.645 | 518 | 733 | 2.513 | 2.222 | -828 | 3.364 | -294 | -518 | 873 | 6.452 |
| Tax | -0 | -0 | -0 | -27 | -17 | 32 | 116 | 22 | 42 | 28 | 82 | 105 | 83 | 115 |
| Net profit | -655 | -131 | 69 | 4.672 | 535 | 701 | 2.396 | 2.200 | -870 | 3.336 | -376 | -624 | 791 | 6.337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.642 | 8.351 | 9.871 | 17.062 | 16.605 | 17.198 | 18.091 | 20.960 | 19.985 | 21.867 | 21.595 | 20.228 | 20.600 | 25.097 |
| Equity | 5.088 | 4.957 | 5.026 | 9.667 | 10.202 | 11.252 | 13.545 | 15.640 | 14.770 | 18.106 | 17.730 | 17.106 | 17.897 | 24.234 |
| Long-term debt | 0 | 0 | 0 | 3.045 | 3.127 | 3.468 | 2.869 | 2.897 | 3.721 | 3.240 | 2.755 | 1.851 | 1.320 | 121 |
| Short-term debt | 3.554 | 3.393 | 4.845 | 4.347 | 3.270 | 2.473 | 1.672 | 2.424 | 1.494 | 522 | 1.110 | 1.271 | 1.383 | 742 |
| Total debt | 3.554 | 3.393 | 4.845 | 7.392 | 6.397 | 5.940 | 4.541 | 5.321 | 5.215 | 3.762 | 3.865 | 3.122 | 2.703 | 863 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|