| Revenue | DKK 946K | -53% |
| EBITDA | DKK -2,6M | +52% |
| Net profit | DKK -1,7M | -200% |
| Total assets | DKK 53,4M | -6% |
| Equity | DKK 40,8M | -4% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -73 | 218 | 264 | 302 | 329 | 336 | 1.457 | 3.189 | 4.724 | 3.378 | 3.238 | 2.431 | 2.009 | 946 |
| Staff expenses | -0 | -0 | -0 | -0 | -70 | -2.342 | -3.281 | -5.343 | -6.737 | -5.775 | -6.957 | -7.511 | -7.747 | -3.552 |
| EBITDA | -73 | -521 | -422 | -459 | 980 | -232 | -2.205 | -2.154 | -1.638 | -2.302 | -3.850 | -4.790 | -5.413 | -2.606 |
| Depreciation & amort. | -184 | -184 | -184 | -184 | -204 | -185 | -185 | -113 | -27 | -27 | -9 | -0 | -10 | -9 |
| EBIT | -257 | -705 | -606 | -643 | 776 | -417 | -2.389 | -2.267 | -1.665 | -2.329 | -3.859 | -4.790 | -5.423 | -2.615 |
| Net financials | 927 | 3.732 | 3.506 | 3.160 | 3.350 | 4.962 | 5.487 | 4.810 | -310 | 4.852 | 7.786 | 7.045 | 5.763 | 314 |
| Profit before tax | 669 | 3.027 | 2.900 | 2.516 | 4.126 | 4.545 | 3.098 | 2.543 | -1.975 | 2.523 | 3.927 | 2.255 | 340 | -2.300 |
| Tax | 5 | -165 | -100 | -110 | 195 | 3 | -415 | -434 | -458 | -452 | -824 | -1.092 | -1.407 | -555 |
| Net profit | 665 | 3.192 | 3.000 | 2.627 | 3.931 | 4.542 | 3.512 | 2.977 | -1.517 | 2.975 | 4.752 | 3.348 | 1.748 | -1.745 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.025 | 15.804 | 22.143 | 25.586 | 29.327 | 31.528 | 37.376 | 37.921 | 39.043 | 39.933 | 44.270 | 51.529 | 56.775 | 53.400 |
| Equity | 7.695 | 10.886 | 13.886 | 16.513 | 20.444 | 24.986 | 28.525 | 31.502 | 29.929 | 32.904 | 37.655 | 40.944 | 42.631 | 40.818 |
| Long-term debt | 0 | 2.947 | 2.952 | 2.966 | 2.968 | 2.962 | 2.937 | 2.947 | 3.390 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.330 | 1.972 | 5.305 | 6.107 | 5.916 | 3.580 | 5.914 | 3.473 | 5.724 | 7.029 | 6.615 | 10.585 | 14.144 | 12.582 |
| Total debt | 6.330 | 4.918 | 8.257 | 9.073 | 8.883 | 6.542 | 8.851 | 6.420 | 9.113 | 7.029 | 6.615 | 10.585 | 14.144 | 12.582 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|