| Revenue | DKK 0 | — |
| EBITDA | DKK 169K | -83% |
| Net profit | DKK 56,6M | +8% |
| Total assets | DKK 133M | +140% |
| Equity | DKK 80M | +372% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.221.400 | 1.458.723 | 1.130.465 | 1.443.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -309.973 | -338.710 | -207.417 | -242.141 | -0 | -0 | -0 | -0 | -50 | -603 | -603 |
| EBITDA | -220.503 | 35.337 | 16.132 | 44.306 | -225 | -101 | 0 | -259 | 1.528 | 968 | 169 |
| Depreciation & amort. | -179.539 | -39.025 | -8.575 | -5.709 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -400.042 | -3.688 | 7.557 | 38.597 | -225 | -101 | 0 | -259 | 1.528 | 968 | 169 |
| Net financials | -12.745 | 3.569 | -4.832 | -6.737 | -104.260 | 16.164 | 6 | -87 | 4.077 | 50.906 | 56.463 |
| Profit before tax | -412.787 | 12.472 | 2.725 | 31.860 | -104.485 | 16.063 | 6 | -346 | 5.605 | 51.874 | 56.632 |
| Tax | 646 | 144 | 80 | 1.551 | 1.525 | -0 | -0 | -0 | 971 | -597 | 82 |
| Net profit | -413.433 | 12.328 | 2.645 | 30.309 | -106.010 | 16.063 | 6 | -346 | 4.634 | 52.471 | 56.550 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 402.918 | 241.745 | 189.367 | 414.978 | 20.827 | 15.459 | 15.565 | 19.904 | 29.535 | 55.431 | 133.028 |
| Equity | -345.766 | -450.259 | -434.291 | -270.098 | -18.019 | 44 | 50 | -296 | -23.162 | 16.958 | 79.969 |
| Long-term debt | 223.160 | 340.523 | 378.134 | 192.077 | 36.936 | 13.373 | 13.473 | 19.624 | 47.466 | 30.000 | 34.137 |
| Short-term debt | 302.666 | 218.925 | 332.112 | 464.206 | 1.910 | 2.042 | 2.042 | 576 | 5.231 | 8.473 | 18.922 |
| Total debt | 525.826 | 559.448 | 544.190 | 424.180 | 38.846 | 15.415 | 15.515 | 20.200 | 52.697 | 38.473 | 53.059 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|