| Revenue | DKK 542K | -9% |
| EBITDA | DKK 27K | -13% |
| Net profit | DKK 26K | -9% |
| Total assets | DKK 461K | +57% |
| Equity | DKK 116K | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 35 | 103 | 125 | 60 | 64 | 30 | 280 | 69 | 86 | 331 | 422 | 598 | 542 |
| Staff expenses | -303 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -158 | -83 | -724 | -567 | -515 |
| EBITDA | -199 | -17 | 103 | 125 | 60 | 64 | 30 | 280 | 69 | -72 | 248 | -302 | 31 | 27 |
| Depreciation & amort. | -250 | -250 | -250 | -66 | -5 | -5 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -449 | -267 | -147 | 58 | 55 | 60 | 29 | 280 | 69 | -72 | 248 | -302 | 31 | 27 |
| Net financials | 289 | 452 | -1 | -47 | -31 | -2 | 1 | -7 | -10 | -1 | -9 | -8 | -2 | -1 |
| Profit before tax | -160 | 185 | -148 | 12 | 24 | 58 | 30 | 273 | 59 | -73 | 239 | -310 | 29 | 26 |
| Tax | -38 | 55 | -33 | 27 | 19 | -24 | 9 | 62 | 15 | -16 | 54 | -0 | -0 | -0 |
| Net profit | -122 | 130 | -115 | -15 | 5 | 83 | 21 | 211 | 44 | -57 | 184 | -310 | 29 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.820 | 1.693 | 1.460 | 1.370 | 756 | 470 | 453 | 506 | 546 | 435 | 627 | 321 | 294 | 461 |
| Equity | 366 | 496 | 381 | 366 | 371 | 453 | 421 | 443 | 432 | 318 | 430 | 61 | 90 | 116 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 |
| Short-term debt | 1.454 | 1.197 | 1.079 | 1.005 | 385 | 17 | 32 | 63 | 114 | 117 | 197 | 259 | 204 | 295 |
| Total debt | 1.454 | 1.197 | 1.079 | 1.005 | 385 | 17 | 32 | 63 | 114 | 117 | 197 | 259 | 204 | 345 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|