| Revenue | DKK 17K | +40% |
| EBITDA | DKK 17K | +40% |
| Net profit | DKK 13K | +39% |
| Total assets | DKK 105K | +12% |
| Equity | DKK 95K | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 146 | 140 | -81 | -23 | -16 | -12 | -17 | 6 | 5 | 3 | -3 | 12 | 17 |
| Staff expenses | -18 | -0 | -0 | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | 134 | 140 | -146 | -23 | -9 | 49 | -17 | 6 | 5 | 3 | -3 | 12 | 17 |
| Depreciation & amort. | 29 | 22 | 33 | 39 | -38 | 3 | 31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | 112 | 107 | -185 | -61 | -12 | 19 | -17 | 6 | 5 | 3 | -3 | 12 | 17 |
| Net financials | 0 | 1 | 1 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
| Profit before tax | -6 | 124 | 108 | -185 | -61 | -12 | 19 | -17 | 6 | 5 | 3 | -3 | 12 | 17 |
| Tax | -1 | 31 | 33 | -39 | -13 | -3 | 4 | -4 | 1 | 1 | 1 | -1 | 3 | 4 |
| Net profit | -6 | 81 | 75 | -145 | -48 | -9 | 15 | -13 | 4 | 4 | 2 | -2 | 10 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 171 | 257 | 346 | 147 | 101 | 94 | 108 | 80 | 86 | 88 | 90 | 92 | 94 | 105 |
| Equity | 125 | 206 | 281 | 136 | 88 | 78 | 93 | 79 | 84 | 88 | 90 | 88 | 90 | 95 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44 | 49 | 64 | 12 | 13 | 15 | 16 | 0 | 2 | 0 | 0 | 4 | 4 | 10 |
| Total debt | 44 | 49 | 64 | 12 | 13 | 15 | 16 | 0 | 2 | 0 | 0 | 4 | 4 | 10 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|