| Revenue | DKK -516K | +14% |
| EBITDA | DKK -767K | -9% |
| Net profit | DKK -12,6M | -347% |
| Total assets | DKK 43,6M | -26% |
| Equity | DKK 41,6M | -24% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -121 | -284 | -543 | -484 | 17 | -576 | -537 | -509 | -521 | -480 | -437 | -436 | -451 | -516 |
| Staff expenses | -0 | -306 | -343 | -319 | -311 | -376 | -423 | -523 | -436 | -311 | -251 | -251 | -250 | -251 |
| EBITDA | -121 | -591 | -886 | -802 | -294 | -952 | -1.000 | -1.054 | -957 | -806 | -689 | -686 | -701 | -767 |
| Depreciation & amort. | -0 | -30 | -30 | -58 | -139 | -149 | -31 | -51 | -63 | -18 | -3 | -3 | -3 | -2 |
| EBIT | -121 | -621 | -916 | -860 | -433 | -1.102 | -1.031 | -1.105 | -1.020 | -824 | -692 | -689 | -704 | -769 |
| Net financials | 2.211 | 1.133 | 2.507 | 4.044 | 3.360 | 7.302 | 7.287 | 3.465 | 14.935 | 17.151 | -21.582 | 16.022 | 5.794 | -11.807 |
| Profit before tax | 2.089 | 512 | 1.591 | 3.184 | 2.927 | 6.201 | 6.255 | 2.361 | 13.915 | 16.327 | -22.274 | 15.333 | 5.090 | -12.576 |
| Tax | 132 | 307 | 398 | 1.010 | 604 | 1.262 | 886 | 520 | 3.064 | 3.584 | 3 | 559 | -0 | -0 |
| Net profit | 1.957 | 206 | 1.193 | 2.174 | 2.323 | 4.939 | 5.369 | 1.841 | 10.851 | 12.742 | -22.277 | 14.774 | 5.090 | -12.576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.348 | 20.024 | 20.905 | 24.298 | 26.537 | 32.486 | 35.002 | 38.500 | 51.098 | 65.458 | 44.156 | 54.481 | 58.992 | 43.622 |
| Equity | 17.713 | 17.649 | 18.733 | 20.727 | 22.870 | 27.602 | 32.760 | 34.384 | 45.014 | 57.530 | 35.024 | 49.562 | 54.408 | 41.562 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 30 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 635 | 2.133 | 1.897 | 3.298 | 3.351 | 4.768 | 2.243 | 4.109 | 6.052 | 7.928 | 9.131 | 4.919 | 4.584 | 2.061 |
| Total debt | 635 | 2.133 | 1.897 | 3.298 | 3.351 | 4.768 | 2.243 | 4.115 | 6.082 | 7.928 | 9.131 | 4.919 | 4.584 | 2.061 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 15.0% | 1994 | |
| Individual | 25.0% | 10.0% | 1994 | |
| Individual | 25.0% | 10.0% | 1994 | |
| Individual | 10.0% | 50.0% | 1994 |
| Person | Role here | Other companies |
|---|