| Revenue | DKK 86K | -87% |
| EBITDA | DKK -5K | -102% |
| Net profit | DKK -200K | -131% |
| Total assets | DKK 3,9M | -5% |
| Equity | DKK 871K | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 352 | 270 | 1.527 | 1.760 | 1.822 | 1.661 | 1.085 | 2.129 | 2.574 | 2.632 | 1.489 | 681 | 86 |
| Staff expenses | -0 | -0 | -0 | -679 | -1.308 | -2.118 | -1.303 | -1.520 | -1.955 | -2.499 | -2.252 | -1.611 | -437 | -91 |
| EBITDA | 218 | 352 | 270 | 848 | 452 | -296 | 359 | -435 | 173 | 75 | 379 | -123 | 244 | -5 |
| Depreciation & amort. | -69 | -92 | -92 | -98 | -109 | -110 | -110 | -110 | -104 | -98 | -106 | -106 | -99 | -101 |
| EBIT | 149 | 260 | 178 | 749 | 344 | -406 | 248 | -545 | 69 | -23 | 274 | -228 | 145 | -106 |
| Net financials | -2.587 | -1.749 | -142 | 204 | -823 | 690 | -543 | -80 | 151 | 101 | -1.000 | -522 | 500 | -93 |
| Profit before tax | -2.438 | -1.489 | 36 | 953 | -479 | 283 | -295 | -626 | 220 | 78 | -727 | -750 | 645 | -200 |
| Tax | -521 | -0 | -0 | -0 | -212 | -131 | 343 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.917 | -1.489 | 36 | 953 | -267 | 414 | -638 | -626 | 220 | 78 | -727 | -750 | 645 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.431 | 4.759 | 4.725 | 5.957 | 6.345 | 6.116 | 5.475 | 5.863 | 8.157 | 6.734 | 6.610 | 4.297 | 4.170 | 3.946 |
| Equity | 3.221 | 1.732 | 1.768 | 2.721 | 2.454 | 2.868 | 2.230 | 1.604 | 1.825 | 1.903 | 1.176 | 426 | 1.071 | 871 |
| Long-term debt | 2.983 | 2.728 | 2.549 | 2.498 | 2.355 | 2.261 | 2.106 | 1.950 | 1.758 | 1.597 | 3.337 | 2.713 | 1.159 | 1.060 |
| Short-term debt | 227 | 300 | 407 | 739 | 1.536 | 986 | 1.139 | 2.309 | 4.574 | 3.234 | 2.097 | 1.158 | 1.940 | 2.015 |
| Total debt | 3.211 | 3.028 | 2.957 | 3.236 | 3.891 | 3.248 | 3.245 | 4.259 | 6.333 | 4.831 | 5.434 | 3.871 | 3.099 | 3.075 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|