| Revenue | DKK -26K | -21% |
| EBITDA | DKK -26K | +21% |
| Net profit | DKK 54K | -42% |
| Total assets | DKK 3M | +3% |
| Equity | DKK 2,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 187 | 196 | 158 | 143 | 314 | 188 | 140 | 112 | 90 | 163 | -5 | -33 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | 187 | 196 | 158 | 143 | 314 | 188 | 140 | 112 | 90 | 163 | -5 | -33 | -26 |
| Depreciation & amort. | -17 | -196 | -66 | -102 | -150 | -227 | -149 | -133 | -127 | -110 | -54 | -29 | -20 | -20 |
| EBIT | -15 | -9 | 130 | 56 | -7 | 88 | 39 | 7 | -15 | -19 | 109 | -35 | -53 | -47 |
| Net financials | 923 | 563 | 731 | 247 | -44 | 322 | 65 | 571 | -321 | -199 | -771 | 284 | 141 | 97 |
| Profit before tax | 908 | 553 | 861 | 302 | -50 | 410 | 103 | 578 | -336 | -218 | -662 | 249 | 87 | 50 |
| Tax | -13 | -5 | 41 | 9 | -7 | 33 | 10 | -0 | -6 | 12 | 11 | -5 | -5 | -4 |
| Net profit | 922 | 558 | 820 | 293 | -43 | 377 | 93 | 578 | -330 | -230 | -673 | 254 | 92 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.412 | 2.636 | 3.655 | 3.171 | 2.820 | 3.104 | 3.234 | 3.587 | 3.556 | 3.094 | 2.326 | 2.804 | 2.929 | 3.021 |
| Equity | 2.104 | 2.162 | 2.682 | 2.465 | 2.421 | 2.733 | 2.775 | 3.301 | 2.917 | 2.631 | 1.902 | 2.099 | 2.132 | 2.125 |
| Long-term debt | 0 | 0 | 318 | 219 | 127 | 232 | 261 | 193 | 120 | 44 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.308 | 474 | 501 | 288 | 80 | 114 | 173 | 94 | 519 | 418 | 417 | 702 | 797 | 896 |
| Total debt | 1.308 | 474 | 818 | 507 | 206 | 346 | 434 | 287 | 639 | 462 | 417 | 702 | 797 | 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| K.V.E.I. AF 1/10 2003 A/S | Audit | 0 companies |