| Revenue | DKK -105K | -176% |
| EBITDA | DKK -105K | -176% |
| Net profit | DKK -105K | -206% |
| Total assets | DKK 5,1M | -3% |
| Equity | DKK 4,9M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 930 | 552 | 510 | 625 | 229 | 175 | 241 | 147 | 191 | 161 | 162 | 170 | 139 | -105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 699 | 2.218 | 510 | 625 | 229 | 175 | 241 | 147 | 191 | 161 | 162 | 170 | 139 | -105 |
| Depreciation & amort. | -348 | 905 | -583 | -598 | -420 | -345 | -224 | -73 | -73 | -73 | -59 | -51 | -51 | -51 |
| EBIT | 351 | 1.313 | -72 | 26 | -192 | -170 | 16 | 74 | 118 | 88 | 103 | 120 | 88 | -156 |
| Net financials | -19 | -15 | 4 | 8 | 40 | 46 | 46 | 23 | -4 | 3 | 22 | 28 | 56 | 43 |
| Profit before tax | 332 | 1.298 | -68 | 34 | -152 | -123 | 62 | 97 | 114 | 91 | 125 | 147 | 144 | -113 |
| Tax | 195 | 346 | -17 | 12 | -17 | -10 | 31 | 53 | 33 | 41 | 42 | 44 | 45 | -9 |
| Net profit | 136 | 952 | -51 | 22 | -135 | -113 | 30 | 44 | 81 | 50 | 83 | 103 | 99 | -105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.921 | 5.663 | 5.576 | 5.198 | 5.182 | 4.879 | 5.026 | 4.967 | 5.077 | 5.108 | 5.085 | 5.170 | 5.319 | 5.149 |
| Equity | 3.846 | 4.798 | 4.747 | 4.769 | 4.634 | 4.521 | 4.551 | 4.595 | 4.676 | 4.726 | 4.809 | 4.913 | 5.012 | 4.907 |
| Long-term debt | 227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 416 | 407 | 465 | 161 | 360 | 321 | 457 | 357 | 401 | 382 | 276 | 257 | 307 | 241 |
| Total debt | 643 | 407 | 465 | 161 | 360 | 321 | 457 | 357 | 401 | 382 | 276 | 257 | 307 | 241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Audit | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Damsgaard | Audit | 0 companies |