| Revenue | DKK -175K | +310% |
| EBITDA | DKK -305K | -21% |
| Net profit | DKK 12,7M | -35% |
| Total assets | DKK 275,3M | +3% |
| Equity | DKK 273,9M | +3% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | -269 | -19 | 13 | -46 | -54 | -81 | -116 | -32 | -56 | -49 | -43 | -175 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -141 | -143 | -184 | -210 | -130 |
| EBITDA | 16.426 | -269 | -19 | 13 | -46 | -54 | -81 | -141 | -172 | -199 | -233 | -253 | -305 |
| Depreciation & amort. | -0 | -69 | -69 | -71 | -73 | -73 | -73 | -73 | -73 | -77 | -77 | -77 | -77 |
| EBIT | 16.426 | -338 | -88 | -58 | -118 | -127 | -153 | -213 | -245 | -276 | -310 | -330 | -382 |
| Net financials | -32.058 | 14.529 | 35.723 | -2.372 | 34.805 | 28.290 | 14.830 | 115 | 37.940 | -3.889 | -8.921 | 24.868 | 16.609 |
| Profit before tax | -15.632 | 14.191 | 35.634 | -2.430 | 34.687 | 28.163 | 14.677 | -99 | 37.695 | -4.164 | -9.231 | 24.538 | 16.226 |
| Tax | 7.789 | 3.332 | 8.314 | -98 | 7.564 | 6.106 | 3.131 | -407 | 8.213 | -4.041 | -2.119 | 5.171 | 3.569 |
| Net profit | -23.422 | 10.859 | 27.320 | -2.332 | 27.123 | 22.056 | 11.546 | 308 | 29.483 | -124 | -7.112 | 19.367 | 12.658 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199.700 | 203.376 | 224.009 | 201.980 | 229.996 | 247.735 | 284.687 | 242.309 | 279.622 | 269.361 | 252.040 | 266.416 | 275.280 |
| Equity | 190.463 | 192.322 | 205.642 | 201.310 | 225.933 | 242.989 | 248.535 | 242.244 | 271.726 | 269.103 | 251.891 | 266.258 | 273.916 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.185 | 11.054 | 18.368 | 670 | 4.063 | 4.745 | 36.151 | 65 | 7.851 | 258 | 150 | 158 | 1.364 |
| Total debt | -2.185 | 11.054 | 18.368 | 670 | 4.063 | 4.745 | 36.151 | 65 | 7.851 | 258 | 150 | 158 | 1.364 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|