| Revenue | DKK -8K | +5% |
| EBITDA | DKK -8K | -5% |
| Net profit | DKK -40K | -257% |
| Total assets | DKK 445K | -8% |
| Equity | DKK 411K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -7 | -9 | -7 | -6 | -7 | -7 | -7 | -7 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -6 | -8 | -8 | -7 | -9 | -7 | -6 | -7 | -7 | -7 | -7 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -6 | -8 | -8 | -7 | -9 | -7 | -6 | -7 | -7 | -7 | -7 | -8 |
| Net financials | -38 | -102 | 168 | -19 | -3 | -71 | -87 | 35 | 105 | 133 | -65 | 25 | 33 | -34 |
| Profit before tax | -45 | -108 | 163 | -27 | -11 | -79 | -97 | 28 | 98 | 126 | -72 | 18 | 26 | -41 |
| Tax | -0 | 2 | 1 | -10 | -3 | -2 | 2 | -0 | -9 | -3 | -0 | -1 | -0 | -1 |
| Net profit | -45 | -110 | 162 | -17 | -8 | -77 | -99 | 28 | 107 | 129 | -72 | 19 | 26 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 925 | 835 | 857 | 816 | 786 | 705 | 598 | 635 | 641 | 796 | 438 | 458 | 484 | 445 |
| Equity | — | — | 786 | 719 | 662 | 552 | 402 | 376 | 429 | 518 | 407 | 426 | 451 | 411 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 |
| Short-term debt | 120 | 163 | 72 | 96 | 125 | 153 | 197 | 258 | 212 | 248 | 31 | 32 | 33 | 34 |
| Total debt | 120 | 163 | 72 | 96 | 125 | 153 | 197 | 258 | 212 | 278 | 31 | 32 | 33 | 34 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Merrild Hansen | Audit | 0 companies |