| Revenue | DKK -30K | +36% |
| EBITDA | DKK -30K | -36% |
| Net profit | DKK 2,7M | +23% |
| Total assets | DKK 17,2M | +15% |
| Equity | DKK 17,1M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -15 | -8 | -9 | -13 | -8 | -9 | -11 | -10 | -11 | -11 | -12 | -22 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -15 | -8 | -9 | -13 | -8 | -9 | -11 | -10 | -11 | -11 | -12 | -22 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -15 | -8 | -9 | -13 | -8 | -9 | -11 | -10 | -11 | -11 | -12 | -22 | -30 |
| Net financials | 139 | -2.112 | -52 | 71 | 123 | 224 | 2.224 | 1.422 | 1.235 | 3.885 | 2.460 | 2.042 | 2.256 | 2.790 |
| Profit before tax | 129 | -2.127 | -60 | 62 | 111 | 215 | 2.214 | 1.411 | 1.225 | 3.873 | 2.449 | 2.030 | 2.234 | 2.760 |
| Tax | -0 | -0 | -0 | -0 | -48 | -263 | -78 | -128 | -80 | -35 | -16 | 40 | 52 | 75 |
| Net profit | 129 | -2.127 | -60 | 62 | 159 | 478 | 2.293 | 1.539 | 1.305 | 3.908 | 2.464 | 1.990 | 2.182 | 2.685 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.102 | 2.197 | 2.361 | 2.675 | 3.131 | 3.929 | 6.389 | 8.265 | 8.487 | 11.193 | 10.875 | 12.955 | 14.955 | 17.243 |
| Equity | 209 | -1.918 | -1.977 | -1.915 | -1.757 | -1.278 | 1.015 | 2.553 | 3.858 | 7.767 | 10.231 | 12.222 | 14.404 | 17.089 |
| Long-term debt | 2.338 | 2.264 | 2.303 | 2.359 | 2.977 | 2.922 | 2.953 | 3.874 | 0 | 635 | 489 | 724 | 542 | 145 |
| Short-term debt | 3.892 | 4.114 | 4.338 | 2.231 | 1.910 | 2.285 | 2.422 | 1.838 | 4.628 | 2.792 | 154 | 10 | 10 | 10 |
| Total debt | 3.892 | 4.114 | 4.338 | 4.590 | 4.888 | 5.207 | 5.375 | 5.712 | 4.628 | 3.427 | 643 | 734 | 551 | 155 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|