| Revenue | DKK 211K | -51% |
| EBITDA | DKK 14K | +102% |
| Net profit | DKK -342K | -170% |
| Total assets | DKK 10,8M | -2% |
| Equity | DKK 7,4M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 444 | 128 | 1.575 | 248 | 35 | 1.191 | 944 | 1.004 | 467 | 1.308 | 1.758 | 1.443 | 427 | 211 |
| Staff expenses | -0 | -0 | -18 | -0 | -0 | -171 | -248 | -254 | -296 | -157 | -2.327 | -1.263 | -1.227 | -197 |
| EBITDA | 444 | 128 | 1.557 | 248 | 35 | 1.021 | 696 | 750 | 170 | 1.151 | -568 | 179 | -799 | 14 |
| Depreciation & amort. | -0 | -0 | -100 | -338 | -161 | -169 | -174 | -178 | -190 | -179 | -179 | -179 | -147 | -197 |
| EBIT | 444 | 128 | 1.457 | -91 | -126 | 852 | 522 | 572 | -19 | 972 | -747 | 1 | -946 | -183 |
| Net financials | -2 | -2 | 236 | 2.834 | 1.459 | -114 | 632 | -243 | 701 | 2.592 | -593 | 1.281 | 1.567 | -456 |
| Profit before tax | 441 | 126 | 1.693 | 2.743 | 1.333 | 738 | 1.154 | 329 | 682 | 3.564 | -1.340 | 1.281 | 621 | -638 |
| Tax | -2 | 27 | 182 | 437 | 252 | 195 | 315 | 74 | 212 | 722 | -377 | 212 | 133 | -297 |
| Net profit | 444 | 99 | 1.511 | 2.307 | 1.081 | 543 | 839 | 255 | 469 | 2.842 | -963 | 1.069 | 488 | -342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 692 | 571 | 4.157 | 11.376 | 11.539 | 11.085 | 11.256 | 8.885 | 9.208 | 12.823 | 10.318 | 10.265 | 11.090 | 10.835 |
| Equity | 388 | 391 | 1.805 | 3.921 | 5.002 | 5.444 | 6.180 | 6.329 | 6.690 | 9.422 | 7.459 | 7.528 | 7.816 | 7.413 |
| Long-term debt | 0 | 27 | 520 | 3.027 | 2.373 | 2.160 | 2.147 | 2.097 | 2.132 | 2.420 | 1.712 | 1.574 | 1.494 | 1.317 |
| Short-term debt | 304 | 153 | 1.833 | 4.428 | 4.161 | 3.481 | 2.925 | 458 | 386 | 981 | 1.147 | 1.163 | 1.781 | 2.105 |
| Total debt | 304 | 180 | 2.352 | 7.455 | 6.534 | 5.640 | 5.072 | 2.555 | 2.518 | 3.401 | 2.859 | 2.737 | 3.274 | 3.422 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|