| Revenue | DKK -901 | -34% |
| EBITDA | DKK -901 | +34% |
| Net profit | DKK -499K | -218% |
| Total assets | DKK 13,2M | -7% |
| Equity | DKK 10,9M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -32 | -2.970 | -1.599 | -1.119 | -208 | -139 | -788 | -701 | -98 | -206 | -3 | -1 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | -32 | -2.970 | -1.599 | -1.119 | -208 | -139 | -788 | -701 | -98 | -206 | -3 | -1 | -1 |
| Depreciation & amort. | -14 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -43 | -46 | -2.970 | -1.599 | -1.119 | -208 | -139 | -788 | -701 | -98 | -206 | -3 | -1 | -1 |
| Net financials | 976 | 366 | 3.753 | 933 | -514 | 1.150 | 79 | -846 | -27 | 92 | 198 | 200 | 448 | -281 |
| Profit before tax | 933 | 320 | 783 | -666 | -1.633 | 942 | -60 | -1.634 | -728 | -6 | -8 | 197 | 447 | -282 |
| Tax | 129 | 90 | -478 | -272 | -273 | 176 | 1 | -107 | -522 | -22 | -23 | 27 | 25 | 217 |
| Net profit | 804 | 231 | 1.261 | -394 | -1.360 | 766 | -61 | -1.527 | -206 | 16 | 15 | 170 | 422 | -499 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.742 | 18.801 | 20.311 | 19.642 | 14.169 | 14.676 | 13.881 | 12.747 | 12.077 | 11.980 | 12.039 | 13.418 | 14.212 | 13.208 |
| Equity | 16.224 | 16.154 | 17.265 | 16.721 | 13.061 | 13.577 | 13.316 | 11.689 | 11.375 | 11.281 | 11.182 | 11.238 | 11.542 | 10.921 |
| Long-term debt | 164 | 2.237 | 2.635 | 2.691 | 889 | 877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 354 | 409 | 411 | 231 | 219 | 222 | 565 | 1.058 | 703 | 700 | 857 | 2.180 | 2.670 | 2.287 |
| Total debt | 518 | 2.646 | 3.046 | 2.921 | 1.108 | 1.099 | 565 | 1.058 | 703 | 700 | 857 | 2.180 | 2.670 | 2.287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Nielsen | Audit | 0 companies |
| Rikke Heuer | Board of Directors | 0 companies |
| Niels Langeland | Board of Directors | 0 companies |