| Revenue | DKK -29K | +52% |
| EBITDA | DKK -29K | -52% |
| Net profit | DKK -3,4M | -146% |
| Total assets | DKK 10,7M | -29% |
| Equity | DKK 8,3M | -30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -2 | -6 | -8 | -9 | -10 | -11 | -12 | -13 | -16 | -16 | -19 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 386 | -2 | -6 | -8 | -9 | -10 | -11 | -12 | -13 | -16 | -16 | -19 | -29 |
| Depreciation & amort. | -193 | -386 | -386 | -386 | -386 | -386 | -386 | -386 | -386 | -386 | -386 | -386 | -386 |
| EBIT | 193 | -388 | -392 | -393 | -395 | -396 | -396 | -397 | -398 | -401 | -402 | -405 | -415 |
| Net financials | -2.103 | -142 | 2.552 | 2.843 | 2.714 | 778 | 1.261 | 1.478 | 901 | 1.577 | 1.991 | -1.106 | -2.407 |
| Profit before tax | -1.521 | -530 | 2.160 | 2.450 | 2.319 | 382 | 865 | 1.080 | 503 | 1.176 | 1.589 | -1.511 | -2.822 |
| Tax | -419 | 48 | 382 | 784 | 541 | 113 | -136 | -117 | -113 | -48 | -169 | -118 | 608 |
| Net profit | -1.101 | -578 | 1.778 | 1.666 | 1.778 | 269 | 1.001 | 1.197 | 616 | 1.224 | 1.758 | -1.392 | -3.430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.020 | 13.021 | 15.102 | 16.393 | 15.532 | 14.430 | 13.988 | 13.515 | 14.413 | 14.944 | 16.655 | 15.047 | 10.722 |
| Equity | 3.323 | 2.745 | 4.425 | 6.091 | 7.768 | 7.933 | 8.828 | 9.917 | 10.533 | 11.757 | 13.400 | 11.890 | 8.338 |
| Long-term debt | -10.685 | 8.803 | 8.537 | 7.821 | 6.726 | 5.449 | 4.415 | 3.502 | 2.548 | 1.813 | 897 | 20 | 0 |
| Short-term debt | -12 | 1.472 | 2.140 | 2.481 | 1.039 | 1.048 | 746 | 96 | 1.331 | 1.373 | 2.357 | 3.136 | 2.383 |
| Total debt | -10.697 | 10.275 | 10.677 | 10.302 | 7.764 | 6.497 | 5.160 | 3.598 | 3.879 | 3.187 | 3.254 | 3.156 | 2.383 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|