| Revenue | DKK -246K | -233% |
| EBITDA | DKK -306K | -995% |
| Net profit | DKK -25K | -103% |
| Total assets | DKK 8,5M | -18% |
| Equity | DKK 4,3M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 63 | 168 | -768 | 71 | -175 | -297 | -55 | 208 | 492 | 567 | 321 | 185 | -246 |
| Staff expenses | -0 | -64 | -73 | -27 | -27 | -15 | -90 | -75 | -153 | -115 | -179 | -218 | -213 | -60 |
| EBITDA | -79 | -1 | 95 | -795 | -52 | -190 | -387 | -130 | 55 | 377 | 389 | 103 | -28 | -306 |
| Depreciation & amort. | -15 | -0 | -0 | -7 | -17 | -27 | -69 | -75 | -53 | -69 | -63 | -0 | -0 | -0 |
| EBIT | -94 | -1 | 95 | -803 | -69 | -217 | -457 | -205 | 1 | 308 | 326 | 103 | -28 | -306 |
| Net financials | 133 | 41 | -47 | 620 | 469 | 617 | 714 | 523 | 147 | 543 | 83 | -35 | 858 | 154 |
| Profit before tax | 39 | 41 | 48 | -183 | 401 | 399 | 258 | 318 | 148 | 851 | 409 | 68 | 830 | -152 |
| Tax | -0 | 10 | -0 | -239 | -32 | -56 | -108 | -47 | -2 | 69 | 51 | -62 | -49 | -127 |
| Net profit | 39 | 30 | 48 | 57 | 432 | 456 | 365 | 365 | 150 | 782 | 358 | 131 | 879 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.857 | 1.877 | 2.579 | 1.662 | 1.833 | 2.033 | 2.757 | 3.217 | 3.660 | 5.216 | 6.134 | 8.442 | 10.389 | 8.531 |
| Equity | 313 | 344 | 392 | 449 | 881 | 1.337 | 1.702 | 2.067 | 2.217 | 2.999 | 3.357 | 3.488 | 4.367 | 4.341 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276 | 297 | 576 | 447 | 443 | 257 |
| Short-term debt | 1.544 | 1.533 | 2.187 | 1.213 | 952 | 696 | 1.055 | 1.150 | 1.167 | 1.919 | 2.201 | 4.507 | 5.579 | 3.933 |
| Total debt | 1.544 | 1.533 | 2.187 | 1.213 | 952 | 696 | 1.055 | 1.150 | 1.443 | 2.216 | 2.777 | 4.954 | 6.022 | 4.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Audit | Audit | 2006 | — | — |
IL | Founder | 1986 | — | — |
JC | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| NB Revision | Audit | 0 companies |
| Irmgard Lilly Frederikke Werner | Founder | 0 companies |
| John Corlin Bagger-Petersen | Audit | 0 companies |