| Revenue | DKK -56K | — |
| EBITDA | DKK -56K | -32% |
| Net profit | DKK 546K | -21% |
| Total assets | DKK 12,5M | +5% |
| Equity | DKK 12,5M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -51 | -112 | -41 | -49 | -33 | -39 | -74 | -49 | -42 | 0 | 0 | 0 | 0 | -56 |
| Staff expenses | -500 | -400 | -150 | -450 | -450 | -450 | -475 | -450 | -450 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -551 | -512 | -191 | -499 | -483 | -489 | -549 | -499 | -492 | -34 | -38 | -39 | -42 | -56 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -551 | -512 | -191 | -499 | -483 | -489 | -549 | -499 | -492 | -34 | -38 | -39 | -42 | -56 |
| Net financials | 293 | 452 | 762 | 2.014 | 365 | 891 | 650 | -731 | -1.373 | 178 | 708 | -126 | 732 | 601 |
| Profit before tax | -258 | -59 | 570 | 1.515 | -118 | 402 | 101 | -1.230 | -1.865 | 144 | 670 | -165 | 690 | 546 |
| Tax | -62 | -39 | 150 | 358 | -26 | 88 | 79 | -254 | 278 | 95 | -0 | -0 | -0 | -0 |
| Net profit | -196 | -21 | 420 | 1.157 | -92 | 314 | 22 | -976 | -2.142 | 48 | 670 | -165 | 690 | 546 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.804 | 12.059 | 12.425 | 13.977 | 13.473 | 13.792 | 13.809 | 12.853 | 10.687 | 10.735 | 11.410 | 11.246 | 11.969 | 12.534 |
| Equity | 12.077 | 11.959 | 12.379 | 13.536 | 13.444 | 13.758 | 13.780 | 12.804 | 10.662 | 10.710 | 11.381 | 11.216 | 11.906 | 12.452 |
| Long-term debt | 0 | 256 | 17 | 219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.728 | 100 | 29 | 222 | 29 | 34 | 29 | 49 | 25 | 25 | 30 | 30 | 63 | 82 |
| Total debt | 1.728 | 100 | 46 | 441 | 29 | 34 | 29 | 49 | 25 | 25 | 30 | 30 | 63 | 82 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Audit | Audit | 1999 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Hersland | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |