| Revenue | DKK -16K | -168% |
| EBITDA | DKK -226K | -106% |
| Net profit | DKK -1,1M | -753% |
| Total assets | DKK 3M | -30% |
| Equity | DKK 3M | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | 5 | 23 | 33 | -80 | -140 | 448 | -138 | -98 | 55 | -63 | -38 | 24 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -215 | -393 | -402 | -392 | -474 | -134 | -131 | -134 | -210 |
| EBITDA | -25 | 5 | 23 | 33 | -80 | -355 | 30 | -540 | -490 | -419 | -198 | -169 | -110 | -226 |
| Depreciation & amort. | -0 | -0 | -2 | -5 | -13 | -50 | -64 | -75 | -100 | -100 | -95 | -95 | -71 | -0 |
| EBIT | -25 | 5 | 21 | 27 | -93 | -405 | -34 | -615 | -590 | -519 | -293 | -264 | -181 | -226 |
| Net financials | 1.849 | 1.102 | 1.274 | 768 | 208 | 3.851 | -365 | 133 | -123 | -69 | -322 | 270 | 355 | -912 |
| Profit before tax | 1.826 | 1.106 | 1.296 | 795 | 115 | 3.446 | -399 | -482 | -713 | -588 | -614 | 6 | 174 | -1.137 |
| Tax | 1 | -4 | -4 | -2 | -8 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.825 | 1.111 | 1.300 | 796 | 123 | 3.458 | -399 | -482 | -713 | -588 | -614 | 6 | 174 | -1.137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.149 | 5.788 | 6.952 | 6.774 | 6.780 | 10.130 | 8.587 | 7.667 | 6.534 | 5.358 | 4.402 | 4.266 | 4.314 | 3.041 |
| Equity | 3.069 | 4.083 | 5.114 | 5.810 | 5.832 | 9.186 | 8.564 | 7.629 | 6.460 | 5.309 | 4.395 | 4.251 | 4.307 | 3.035 |
| Long-term debt | 0 | 955 | 935 | 914 | 893 | 871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 751 | 902 | 48 | 43 | 73 | 23 | 39 | 74 | 49 | 7 | 15 | 7 | 6 |
| Total debt | 80 | 1.706 | 1.837 | 962 | 936 | 944 | 23 | 39 | 74 | 49 | 7 | 15 | 7 | 6 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|