| Revenue | DKK 592K | +161% |
| EBITDA | DKK -149K | -374% |
| Net profit | DKK 2,2M | +2% |
| Total assets | DKK 27,5M | +5% |
| Equity | DKK 27,4M | +5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 17.057 | 19.134 | -35 | -10 | -10 | — | — | — | — | — | 227 | 592 |
| Staff expenses | -0 | -15.000 | -14.144 | -16.257 | -16.446 | -8.482 | -0 | -0 | -0 | -0 | -0 | -258 | -740 |
| EBITDA | -32 | 2.056 | 4.990 | 682 | 488 | 452 | 4.690 | 1.893 | 941 | 916 | 1.003 | -31 | -149 |
| Depreciation & amort. | -0 | 533 | -613 | -717 | -499 | -462 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | 1.523 | 4.377 | -35 | -10 | -10 | 4.690 | 1.893 | 941 | 916 | 1.003 | -31 | -149 |
| Net financials | 922 | -457 | 1.356 | 1.394 | 2.882 | 6.157 | 5.186 | 1.857 | 3.486 | 439 | 2.333 | 2.549 | 2.704 |
| Profit before tax | 863 | 1.066 | 4.124 | 1.359 | 2.871 | 6.146 | 5.133 | 1.826 | 3.450 | 367 | 2.236 | 2.518 | 2.555 |
| Tax | 168 | 293 | 948 | 66 | 56 | 47 | 89 | -18 | 544 | -136 | 253 | 349 | 343 |
| Net profit | 695 | 774 | 2.313 | 1.293 | 0 | 6.099 | 5.043 | 1.844 | 2.906 | 503 | 1.983 | 2.169 | 2.212 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.004 | 49.459 | 51.705 | 58.695 | 65.874 | 40.069 | 26.378 | 22.592 | 24.385 | 24.861 | 25.662 | 26.295 | 27.480 |
| Equity | 9.721 | 10.118 | 11.630 | 13.394 | 17.623 | 22.108 | 22.408 | 22.551 | 24.344 | 24.733 | 25.515 | 26.184 | 27.396 |
| Long-term debt | 0 | 8.578 | 8.108 | 7.647 | 7.182 | 6.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 27.729 | 30.178 | 36.121 | 39.526 | 9.781 | 3.970 | 40 | 41 | 128 | 146 | 112 | 84 |
| Total debt | 283 | 36.306 | 38.287 | 43.767 | 46.708 | 16.494 | 3.970 | 40 | 41 | 128 | 146 | 112 | 84 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|