| Revenue | DKK 89K | -52% |
| EBITDA | DKK -550K | -25% |
| Net profit | DKK -2M | -149% |
| Total assets | DKK 34,6M | -9% |
| Equity | DKK 28,9M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 235 | 271 | 293 | 23 | 117 | 186 | -32 | 2.490 | 1.268 | 730 | 196 | 198 | 186 | 89 |
| Staff expenses | -343 | -355 | -194 | -123 | -94 | -259 | -125 | -402 | -691 | -531 | -640 | -599 | -627 | -639 |
| EBITDA | -107 | -84 | 100 | -100 | 24 | -73 | -157 | 2.088 | 576 | 199 | -445 | -401 | -441 | -550 |
| Depreciation & amort. | -55 | -16 | -16 | -16 | -16 | -16 | -16 | -55 | -62 | -103 | -108 | -116 | -116 | -116 |
| EBIT | -162 | -100 | 84 | -116 | 8 | -89 | -173 | 2.033 | 514 | 96 | -553 | -517 | -557 | -666 |
| Net financials | 2.880 | 1.686 | 2.594 | 1.793 | 2.023 | 1.904 | -613 | 1.133 | 2.314 | 3.974 | -2.670 | 4.422 | 5.543 | -1.400 |
| Profit before tax | 2.718 | 1.586 | 2.678 | 1.677 | 2.030 | 1.815 | -786 | 3.166 | 2.829 | 4.070 | -3.223 | 3.905 | 4.986 | -2.066 |
| Tax | 543 | 290 | 530 | 301 | 390 | 425 | -269 | 658 | 380 | 691 | -147 | 117 | 956 | -101 |
| Net profit | 2.175 | 1.296 | 2.148 | 1.376 | 1.640 | 1.390 | -517 | 2.508 | 2.449 | 3.379 | -3.076 | 3.788 | 4.030 | -1.965 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.566 | 31.154 | 32.663 | 32.569 | 33.484 | 31.647 | 33.833 | 36.078 | 37.096 | 38.862 | 35.041 | 38.429 | 37.938 | 34.573 |
| Equity | 29.206 | 29.001 | 29.650 | 29.525 | 29.665 | 29.556 | 27.839 | 29.347 | 30.742 | 32.621 | 27.545 | 30.333 | 32.863 | 28.898 |
| Long-term debt | 18 | 18 | 18 | 152 | 367 | 354 | 4.050 | 4.045 | 2.512 | 3.372 | 2.525 | 2.426 | 2.440 | 2.471 |
| Short-term debt | 342 | 2.135 | 2.996 | 2.892 | 3.452 | 1.737 | 1.943 | 2.686 | 3.842 | 2.870 | 4.970 | 5.670 | 2.635 | 3.204 |
| Total debt | 360 | 2.153 | 3.014 | 3.044 | 3.819 | 2.092 | 5.993 | 6.730 | 6.354 | 6.241 | 7.496 | 8.096 | 5.075 | 5.675 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|