| Revenue | DKK -332K | +22% |
| EBITDA | DKK -332K | -22% |
| Net profit | DKK 5,3M | -46% |
| Total assets | DKK 34,3M | +9% |
| Equity | DKK 29,6M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -6 | -6 | -7 | -6 | -11 | -30 | -17 | -29 | -107 | -164 | -257 | -271 | -332 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -6 | -6 | -7 | -6 | -11 | -30 | -17 | -29 | -139 | -164 | -257 | -271 | -332 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -4 | -6 | -7 | -0 | -0 | -8 | -16 | -24 | -16 |
| EBIT | -7 | -6 | -6 | -7 | -7 | -15 | -36 | -25 | -29 | -139 | -172 | -273 | -295 | -348 |
| Net financials | 34 | 217 | -7 | 460 | 716 | 1.895 | 1.030 | 4.945 | 1.634 | 4.160 | 6.397 | 8.493 | 10.404 | 5.635 |
| Profit before tax | 27 | 210 | -13 | 452 | 709 | 1.881 | 994 | 4.920 | 1.605 | 4.021 | 6.225 | 8.220 | 10.109 | 5.287 |
| Tax | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -115 | -45 | -45 | -44 | 251 | -1 |
| Net profit | 25 | 210 | -13 | 452 | 709 | 1.881 | 994 | 4.920 | 1.720 | 4.066 | 6.270 | 8.264 | 9.858 | 5.288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 438 | 1.436 | 1.184 | 1.562 | 1.640 | 6.879 | 6.769 | 12.454 | 12.108 | 16.464 | 20.522 | 25.809 | 31.423 | 34.342 |
| Equity | 126 | 288 | 227 | 631 | 1.289 | 3.119 | 4.351 | 7.165 | 7.853 | 10.811 | 14.581 | 20.844 | 26.103 | 29.586 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.200 | 1.700 | 1.359 | 859 | 554 | 0 | 0 | 0 | 0 |
| Short-term debt | 312 | 1.148 | 956 | 931 | 350 | 1.560 | 718 | 3.930 | 3.396 | 5.099 | 5.942 | 4.965 | 5.317 | 4.754 |
| Total debt | 312 | 1.148 | 956 | 931 | 350 | 3.760 | 2.418 | 5.289 | 4.255 | 5.653 | 5.942 | 4.965 | 5.317 | 4.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |