| Revenue | DKK -557K | +9% |
| EBITDA | DKK -557K | -6% |
| Net profit | DKK 3,8M | -55% |
| Total assets | DKK 106,9M | -2% |
| Equity | DKK 94,8M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 608 | 565 | -64 | 303 | 597 | 1.491 | 1.137 | -76 | -71 | -834 | -122 | -178 | -511 | -557 |
| Staff expenses | -68 | -62 | -8 | -74 | -281 | -105 | -47 | -47 | -12 | -0 | -52 | -0 | -0 | -0 |
| EBITDA | -3.356 | -584 | -73 | -1.179 | -712 | -679 | 1.291 | -123 | -82 | -834 | -173 | -203 | -524 | -557 |
| Depreciation & amort. | 6 | 8 | 3 | -3 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.363 | -592 | -75 | -1.182 | -715 | -681 | 1.291 | -123 | -82 | -834 | -173 | -203 | -524 | -557 |
| Net financials | 5.464 | 5.944 | 5.439 | 4.603 | -3.401 | 8.393 | 805 | -1.634 | -2.871 | 17.158 | 6.434 | -258 | 11.897 | 5.390 |
| Profit before tax | 2.102 | 5.352 | 5.364 | 3.421 | -4.116 | 7.712 | 2.096 | -1.757 | -2.953 | 16.324 | 6.261 | -461 | 11.373 | 4.833 |
| Tax | -939 | 1.407 | 854 | 798 | -1.000 | 1.378 | 254 | -376 | -679 | 3.582 | -547 | -309 | 2.819 | 1.010 |
| Net profit | 3.040 | 3.945 | 4.509 | 2.622 | -3.115 | 6.334 | 1.841 | -1.380 | -2.274 | 12.742 | 6.808 | -152 | 8.554 | 3.823 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73.076 | 79.089 | 84.917 | 118.658 | 100.453 | 107.900 | 93.473 | 85.514 | 103.227 | 137.787 | 139.202 | 138.309 | 108.658 | 106.907 |
| Equity | 20.114 | 24.059 | 28.569 | 30.991 | 27.875 | 34.209 | 36.051 | 34.670 | 32.396 | 45.138 | 51.946 | 51.793 | 90.954 | 94.777 |
| Long-term debt | 2.502 | 3.006 | 2.041 | 2.999 | 2.335 | 17 | 290 | 18 | 18 | 307 | 313 | 18 | 2.775 | 677 |
| Short-term debt | 49.848 | 51.251 | 56.164 | 84.094 | 70.243 | 73.674 | 57.133 | 50.826 | 70.813 | 92.341 | 86.943 | 86.497 | 14.805 | 11.329 |
| Total debt | 52.962 | 54.257 | 56.164 | 87.094 | 72.578 | 73.691 | 57.422 | 50.844 | 70.831 | 92.649 | 87.256 | 86.515 | 17.580 | 12.006 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1995 | |
| Individual | 5.0% | 5.0% | 1995 | |
| Individual | 5.0% | 5.0% | 1995 | |
| Individual | 5.0% | 5.0% | 1995 |
| Person | Role here | Other companies |
|---|