| Revenue | DKK -254K | +39% |
| EBITDA | DKK -425K | +17% |
| Net profit | DKK 355K | -86% |
| Total assets | DKK 35,6M | -4% |
| Equity | DKK 28,5M | -4% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -247 | -234 | -163 | -153 | -177 | -153 | -246 | -323 | -183 | -254 |
| Staff expenses | -0 | -280 | -307 | -307 | -367 | -139 | -11 | -11 | -13 | -332 | -171 |
| EBITDA | -43 | -527 | -541 | -470 | -521 | -316 | -164 | -258 | -336 | -514 | -425 |
| Depreciation & amort. | -0 | -105 | -304 | -333 | -333 | -249 | -239 | -239 | -259 | -269 | -235 |
| EBIT | -43 | -632 | -845 | -803 | -853 | -565 | -403 | -496 | -595 | -783 | -660 |
| Net financials | 60 | 961 | 2.049 | -1.886 | 5.264 | 589 | 4.570 | -10.666 | 2.506 | 4.087 | -101 |
| Profit before tax | 18 | 329 | 1.204 | -2.689 | 4.411 | 24 | 4.167 | -4.926 | 1.911 | 3.304 | 455 |
| Tax | 8 | 75 | 268 | -587 | 971 | 6 | 917 | -1.082 | 421 | 726 | 99 |
| Net profit | 9 | 254 | 936 | -2.102 | 3.440 | 18 | 3.250 | -3.844 | 1.490 | 2.578 | 355 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.211 | 39.798 | 39.978 | 36.996 | 37.969 | 36.187 | 40.004 | 35.165 | 35.169 | 37.202 | 35.615 |
| Equity | 33.174 | 32.427 | 32.663 | 29.661 | 32.101 | 30.719 | 33.269 | 28.225 | 28.315 | 29.693 | 28.548 |
| Long-term debt | 0 | 5.175 | 5.175 | 5.175 | 5.175 | 5.062 | 5.175 | 5.175 | 5.175 | 5.175 | 5.175 |
| Short-term debt | 38 | 2.178 | 2.132 | 2.160 | 692 | 406 | 1.560 | 1.765 | 1.680 | 2.335 | 1.892 |
| Total debt | 38 | 7.353 | 7.307 | 7.335 | 5.867 | 5.468 | 6.735 | 6.940 | 6.855 | 7.510 | 7.067 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|