| Revenue | DKK -393K | +92% |
| EBITDA | DKK -756K | -32% |
| Net profit | DKK 2,6M | -77% |
| Total assets | DKK 101,6M | +0% |
| Equity | DKK 101,4M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -493 | -221 | -234 | -344 | -372 | -606 | -518 | -222 | -238 | -165 | -366 | -418 | -204 | -393 |
| Staff expenses | -303 | -303 | -303 | -303 | -303 | -303 | -304 | -344 | -364 | -364 | -364 | -369 | -369 | -364 |
| EBITDA | -796 | -525 | -537 | -648 | -675 | -709 | -822 | -565 | -602 | -529 | -730 | -787 | -574 | -756 |
| Depreciation & amort. | -91 | -91 | -91 | -75 | -0 | 100 | -0 | -49 | -98 | -98 | -98 | -98 | -49 | -0 |
| EBIT | -887 | -615 | -627 | -723 | -675 | -809 | -822 | -614 | -700 | -626 | -828 | -884 | -622 | -756 |
| Net financials | 3.782 | 7.639 | 18.302 | 4.948 | 3.064 | 6.594 | -3.752 | 9.409 | 5.317 | 12.365 | -13.062 | 15.446 | 15.200 | 4.174 |
| Profit before tax | 2.895 | 7.024 | 17.682 | 4.307 | 2.491 | 6.162 | -4.308 | 8.795 | 4.618 | 11.739 | -13.890 | 14.561 | 14.577 | 3.417 |
| Tax | 643 | 1.759 | 813 | 1.018 | 92 | 1.297 | -931 | 1.942 | 1.018 | 2.585 | 119 | 484 | 2.952 | 769 |
| Net profit | 2.252 | 5.265 | 16.869 | 3.289 | 2.399 | 4.865 | -3.377 | 6.854 | 3.599 | 9.154 | -14.009 | 14.077 | 11.626 | 2.648 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.095 | 71.479 | 78.119 | 78.352 | 79.807 | 83.989 | 79.346 | 85.799 | 88.323 | 92.334 | 77.315 | 91.295 | 101.335 | 101.629 |
| Equity | 67.026 | 71.291 | 75.086 | 77.875 | 79.774 | 83.639 | 79.261 | 85.115 | 87.914 | 92.068 | 77.259 | 91.136 | 101.262 | 101.410 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 69 | 188 | 3.033 | 477 | 33 | 349 | 84 | 685 | 409 | 266 | 56 | 158 | 73 | 219 |
| Total debt | 69 | 188 | 3.033 | 477 | 33 | 349 | 84 | 685 | 409 | 266 | 56 | 158 | 73 | 219 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|