| Revenue | DKK 90K | +55% |
| EBITDA | DKK 90K | +55% |
| Net profit | DKK -6,3M | -1720% |
| Total assets | DKK 7,3M | -50% |
| Equity | DKK 5M | -56% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -6 | -7 | -16 | 62 | 108 | 84 | 107 | 111 | 154 | -9 | 58 | 90 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -7 | -6 | -7 | -16 | 62 | 108 | 84 | 107 | 111 | 154 | -9 | 58 | 90 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -72 | -72 | -55 | -77 | -108 | -109 | -111 | -111 |
| EBIT | -7 | -7 | -6 | -7 | -16 | 62 | 36 | 12 | 52 | 35 | 46 | -118 | -52 | -20 |
| Net financials | 308 | -39 | 358 | 1.625 | 1.607 | -28 | 212 | 420 | 1.066 | 2.081 | 3.018 | 1.523 | 456 | -6.265 |
| Profit before tax | 301 | -46 | 352 | 1.618 | 1.591 | 34 | 248 | 432 | 1.118 | 2.116 | 3.064 | 1.405 | 403 | -6.285 |
| Tax | -2 | -3 | -3 | -2 | -11 | -21 | 30 | 6 | 12 | 13 | 33 | -9 | 15 | 4 |
| Net profit | 303 | -43 | 355 | 1.619 | 1.602 | 55 | 217 | 426 | 1.106 | 2.102 | 3.032 | 1.413 | 388 | -6.289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 595 | 571 | 865 | 2.357 | 4.973 | 5.562 | 5.658 | 6.145 | 7.276 | 10.329 | 13.352 | 14.896 | 14.564 | 7.341 |
| Equity | 383 | 341 | 597 | 2.116 | 3.718 | 3.373 | 3.487 | 3.914 | 4.801 | 6.904 | 9.822 | 11.121 | 11.392 | 4.981 |
| Long-term debt | 0 | 0 | 0 | 0 | 570 | 1.839 | 1.723 | 1.832 | 1.959 | 2.942 | 3.078 | 2.199 | 1.536 | 1.281 |
| Short-term debt | 212 | 230 | 268 | 241 | 686 | 350 | 448 | 399 | 516 | 483 | 451 | 1.576 | 1.636 | 1.080 |
| Total debt | 212 | 230 | 268 | 241 | 1.255 | 2.189 | 2.171 | 2.231 | 2.474 | 3.426 | 3.529 | 3.775 | 3.172 | 2.361 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|