| Revenue | DKK -106K | -37% |
| EBITDA | DKK -121K | +54% |
| Net profit | DKK 398K | -48% |
| Total assets | DKK 45M | +2% |
| Equity | DKK 44,6M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 509 | 493 | 346 | 185 | 211 | 202 | 561 | 349 | -55 | -57 | 14 | -116 | -168 | -168 | -106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -370 | -384 | -233 | -294 | -280 | -105 | -95 | -14 |
| EBITDA | 509 | 493 | 346 | 185 | 211 | 202 | 501 | -20 | -128 | -290 | -280 | -396 | -274 | -263 | -121 |
| Depreciation & amort. | 297 | -206 | -264 | -281 | -257 | -254 | -281 | -235 | -149 | -172 | -172 | -151 | -217 | -159 | -29 |
| EBIT | 212 | 287 | 82 | -96 | -46 | -52 | 220 | -255 | -276 | -462 | -452 | -547 | -491 | -422 | -150 |
| Net financials | 516 | 1.793 | 1.663 | 2.562 | -1.535 | 2.860 | 326 | 336 | -600 | 6.992 | 1.278 | -2.221 | 4.164 | 1.296 | 864 |
| Profit before tax | 727 | 2.080 | 1.745 | 2.466 | -1.581 | 2.808 | 546 | 81 | -1.189 | 6.531 | 826 | -2.768 | 3.672 | 878 | 714 |
| Tax | 191 | 637 | 390 | 607 | -332 | 600 | 160 | -174 | -164 | 1.324 | 113 | -688 | 714 | 106 | 316 |
| Net profit | 536 | 1.443 | 1.355 | 1.859 | -1.249 | 2.208 | 386 | 255 | -1.025 | 5.207 | 713 | -2.080 | 2.958 | 772 | 398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.157 | 34.980 | 35.902 | 37.815 | 35.901 | 38.425 | 38.764 | 38.849 | 39.580 | 44.680 | 45.011 | 42.963 | 45.494 | 44.324 | 45.001 |
| Equity | 32.588 | 33.931 | 35.186 | 36.947 | 35.598 | 37.756 | 38.142 | 38.397 | 38.651 | 43.857 | 44.570 | 42.490 | 45.449 | 44.220 | 44.618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 |
| Short-term debt | 370 | 680 | 366 | 523 | 303 | 334 | 268 | 297 | 929 | 823 | 441 | 473 | 45 | 103 | 179 |
| Total debt | 370 | 680 | 366 | 523 | 303 | 334 | 268 | 297 | 929 | 823 | 441 | 473 | 45 | 103 | 304 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|