| Revenue | DKK -81K | -43% |
| EBITDA | DKK -361K | +29% |
| Net profit | DKK -604K | -230% |
| Total assets | DKK 10,7M | -23% |
| Equity | DKK 10,6M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -69 | -119 | -155 | -140 | -147 | -175 | -170 | -156 | -150 | -170 | -81 | -201 | -143 | -81 |
| Staff expenses | -1.353 | -1.099 | -921 | -1.208 | -1.477 | -1.353 | -1.328 | -1.352 | -1.929 | -1.684 | -1.922 | -923 | -364 | -280 |
| EBITDA | -1.421 | -1.218 | -1.076 | -1.348 | -1.624 | -1.528 | -1.498 | -1.508 | -2.079 | -1.854 | -2.003 | -1.124 | -507 | -361 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -29 | -35 | -35 | -37 | -47 | -47 | -63 | -84 | -176 | -202 |
| EBIT | -1.421 | -1.218 | -1.076 | -1.348 | -1.653 | -1.563 | -1.533 | -1.545 | -2.127 | -1.902 | -2.066 | -1.208 | -683 | -563 |
| Net financials | 1.922 | 1.695 | 2.014 | 2.572 | 2.346 | 2.208 | 2.699 | 2.736 | 4.147 | 4.263 | 4.242 | 4.028 | 449 | -203 |
| Profit before tax | 501 | 477 | 938 | 1.224 | 693 | 645 | 1.167 | 1.191 | 2.020 | 2.361 | 2.176 | 2.820 | -234 | -767 |
| Tax | 133 | 129 | 215 | 247 | 78 | 147 | 412 | 303 | 463 | 520 | 518 | 672 | -51 | -163 |
| Net profit | 368 | 348 | 724 | 977 | 615 | 499 | 754 | 888 | 1.557 | 1.841 | 1.658 | 2.147 | -183 | -604 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.749 | 5.786 | 6.332 | 7.226 | 7.754 | 7.984 | 8.317 | 8.898 | 10.853 | 12.349 | 13.872 | 14.922 | 13.916 | 10.673 |
| Equity | 3.867 | 4.015 | 4.489 | 5.226 | 5.587 | 5.785 | 5.970 | 6.478 | 7.703 | 9.068 | 10.326 | 12.159 | 11.589 | 10.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 680 | 608 | 584 | 650 | 806 | 1.040 | 1.056 | 963 | 1.477 | 1.247 | 1.466 | 417 | 2.296 | 24 |
| Total debt | 680 | 608 | 584 | 650 | 806 | 1.040 | 1.056 | 963 | 1.477 | 1.247 | 1.466 | 417 | 2.296 | 24 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2010 | |
| Individual | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|