| Revenue | DKK -38K | +6% |
| EBITDA | DKK -38K | -6% |
| Net profit | DKK -96K | -157% |
| Total assets | DKK 2,9M | +17% |
| Equity | DKK 369K | -37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -145 | 242 | 89 | 79 | 168 | 131 | 347 | 120 | 109 | -50 | -35 | -36 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -145 | 242 | 700 | 79 | 168 | 131 | -731 | 120 | -1.237 | -50 | -35 | -36 | -38 |
| Depreciation & amort. | -48 | -67 | 67 | -61 | -52 | -52 | -52 | -52 | -0 | 0 | -0 | -0 | -0 |
| EBIT | -194 | 175 | 633 | 18 | 116 | 78 | -783 | 67 | -1.237 | -50 | -35 | -36 | -38 |
| Net financials | 369 | 430 | 415 | -606 | 96 | 219 | -72 | 55 | 79 | 239 | -62 | 252 | -86 |
| Profit before tax | 175 | 606 | 1.048 | -589 | 212 | 297 | -855 | 122 | -1.158 | 189 | -97 | 216 | -124 |
| Tax | -0 | -0 | 305 | -175 | 28 | 3 | 14 | 27 | 42 | 33 | -27 | 48 | -28 |
| Net profit | 175 | 606 | 743 | -414 | 184 | 294 | -869 | 96 | -1.200 | 156 | -70 | 168 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.834 | 8.781 | 9.275 | 6.940 | 7.205 | 6.921 | 5.213 | 6.229 | 1.999 | 2.076 | 3.864 | 2.452 | 2.877 |
| Equity | 2.067 | 2.576 | 3.217 | 2.703 | 2.786 | 2.977 | 2.001 | 1.989 | 678 | 722 | 537 | 587 | 369 |
| Long-term debt | 1.836 | 1.783 | 1.714 | 1.295 | 1.313 | 1.254 | 1.210 | 1.147 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.931 | 4.422 | 4.345 | 2.942 | 3.106 | 2.690 | 2.001 | 3.093 | 1.320 | 1.355 | 3.327 | 1.865 | 2.508 |
| Total debt | 3.767 | 6.205 | 6.059 | 4.237 | 4.419 | 3.945 | 3.211 | 4.239 | 1.320 | 1.355 | 3.327 | 1.865 | 2.508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2007 | — | — |
EF | Audit | 1986 | — | — |
RS | Audit | 1986 | — | — |
TH Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Vestergaard Pedersen | Management | 0 companies |
| Erling Freddy Kalsgaard | Audit | 0 companies |
| Revisionsfirmaet S. True | Audit | 0 companies |
| Thomas Ho Vestergaard Pedersen | Management | 0 companies |