| Revenue | DKK 22K | -32% |
| EBITDA | DKK -46K | -55% |
| Net profit | DKK 906K | -40% |
| Total assets | DKK 10M | +9% |
| Equity | DKK 9,9M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -5 | 22 | 23 | 6 | 39 | -13 | 33 | 0 | 38 | 37 | 29 | 32 | 22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -50 | -70 | -70 | -70 | -62 | -68 |
| EBITDA | 10 | -1 | 22 | 23 | 6 | 39 | -13 | -17 | -50 | -32 | -33 | -41 | -30 | -46 |
| Depreciation & amort. | -0 | -2 | -6 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 |
| EBIT | 10 | -3 | 17 | 16 | -1 | 32 | -21 | -24 | -57 | -40 | -40 | -49 | -37 | -54 |
| Net financials | -238 | -192 | 225 | 97 | -62 | 274 | 186 | 194 | 688 | 1.419 | 1.359 | 918 | 1.669 | 922 |
| Profit before tax | -116 | -195 | 242 | 113 | -63 | 306 | 165 | 170 | 631 | 1.379 | 1.319 | 870 | 1.631 | 869 |
| Tax | 8 | -30 | 46 | 11 | -17 | 37 | -6 | -9 | -26 | 57 | 23 | -3 | 112 | -37 |
| Net profit | -124 | -166 | 196 | 102 | -47 | 269 | 172 | 179 | 657 | 1.322 | 1.296 | 873 | 1.519 | 906 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.014 | 3.112 | 0 | 0 | 3.206 | 3.437 | 3.535 | 3.672 | 4.275 | 5.619 | 6.825 | 7.661 | 9.169 | 9.965 |
| Equity | 3.004 | 3.070 | 0 | 0 | 3.174 | 3.392 | 3.511 | 3.637 | 4.240 | 5.507 | 6.746 | 7.562 | 9.022 | 9.867 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 0 |
| Short-term debt | -10 | -40 | 0 | 0 | 33 | 42 | 24 | 34 | 34 | 111 | 78 | 99 | 92 | 98 |
| Total debt | -10 | -40 | 0 | 0 | 33 | 42 | 24 | 34 | 34 | 111 | 78 | 99 | 146 | 98 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|