| Revenue | DKK 733K | -47% |
| EBITDA | DKK 481K | -50% |
| Net profit | DKK -175K | -123% |
| Total assets | DKK 2M | +15% |
| Equity | DKK 1,1M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 834 | 442 | 685 | 235 | 282 | -28 | -72 | -30 | -37 | 0 | 0 | 700 | 1.392 | 733 |
| Staff expenses | -569 | -428 | -511 | -163 | -121 | -0 | -0 | -0 | -0 | -0 | -0 | -155 | -445 | -252 |
| EBITDA | 264 | 14 | 174 | 72 | 161 | -28 | -72 | -30 | -37 | -115 | -45 | 545 | 961 | 481 |
| Depreciation & amort. | -104 | -20 | -5 | -20 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 7 | -0 |
| EBIT | 161 | -6 | 169 | 52 | 129 | -28 | -72 | -30 | -37 | -115 | -45 | 544 | 954 | 481 |
| Net financials | -21 | -16 | -1.021 | 982 | 5.131 | 4.071 | -1.456 | 125 | -972 | 898 | -7.043 | 67 | -183 | -656 |
| Profit before tax | 139 | -22 | -853 | 1.034 | 5.260 | 4.043 | -1.528 | 95 | -1.009 | 783 | -7.087 | 610 | 771 | -175 |
| Tax | 42 | -0 | 30 | -8 | 8 | 30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 97 | -22 | -883 | 1.042 | 5.251 | 4.012 | -1.528 | 95 | -1.009 | 783 | -7.087 | 610 | 771 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 618 | 1.354 | 233 | 1.097 | 6.728 | 11.139 | 7.697 | 8.163 | 7.047 | 7.396 | 366 | 899 | 1.765 | 2.026 |
| Equity | 177 | 155 | -728 | 314 | 5.565 | 9.530 | 7.667 | 7.610 | 6.571 | 6.933 | -154 | 456 | 1.227 | 1.052 |
| Long-term debt | 0 | 73 | 284 | 316 | 831 | 1.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 425 |
| Short-term debt | 441 | 1.127 | 677 | 467 | 332 | 284 | 30 | 554 | 477 | 463 | 520 | 443 | 539 | 549 |
| Total debt | 441 | 1.199 | 961 | 783 | 1.163 | 1.609 | 30 | 554 | 477 | 463 | 520 | 443 | 539 | 974 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|