| Revenue | DKK -55K | -8% |
| EBITDA | DKK -57K | +11% |
| Net profit | DKK -1,1M | -182% |
| Total assets | DKK 6,7M | -26% |
| Equity | DKK 6,7M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -90 | -36 | -85 | -37 | -57 | 5 | -18 | -6 | -49 | -41 | -58 | -41 | -60 | -55 |
| Staff expenses | -70 | -70 | -71 | -72 | -72 | -78 | -88 | -45 | -4 | -4 | -2 | -2 | -4 | -2 |
| EBITDA | -160 | -106 | -156 | -109 | -129 | -72 | -106 | -51 | -52 | -45 | -59 | -43 | -64 | -57 |
| Depreciation & amort. | 38 | -38 | -38 | -38 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -199 | -144 | -195 | -147 | -139 | -72 | -106 | -51 | -52 | -45 | -59 | -43 | -64 | -57 |
| Net financials | -677 | 564 | 1.322 | 1.457 | 127 | 1.021 | -355 | -6 | 591 | 1.884 | 514 | 490 | 1.760 | -1.341 |
| Profit before tax | -875 | 420 | 1.127 | 1.310 | -12 | 949 | -461 | -57 | 539 | 1.839 | 454 | 447 | 1.696 | -1.398 |
| Tax | -215 | 103 | 280 | 320 | 3 | 206 | -0 | -10 | 19 | 406 | 101 | 97 | 374 | -313 |
| Net profit | -661 | 317 | 847 | 990 | -15 | 743 | -461 | -47 | 520 | 1.433 | 353 | 349 | 1.323 | -1.085 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.941 | 6.133 | 6.998 | 8.072 | 7.718 | 8.356 | 7.542 | 7.287 | 7.703 | 9.283 | 9.190 | 8.972 | 9.047 | 6.675 |
| Equity | 5.889 | 6.106 | 6.853 | 7.743 | 7.627 | 8.170 | 7.509 | 7.262 | 7.682 | 8.915 | 9.069 | 8.918 | 8.740 | 6.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 287 | 0 |
| Short-term debt | 52 | 27 | 141 | 329 | 90 | 182 | 30 | 24 | 21 | 367 | 121 | 24 | 20 | 20 |
| Total debt | 52 | 27 | 141 | 329 | 90 | 182 | 30 | 24 | 21 | 367 | 121 | 54 | 307 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 66.7% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Elgaard Carlsen | Audit | 0 companies |