| Revenue | DKK -425K | +277% |
| EBITDA | DKK -683K | -84% |
| Net profit | DKK 1,3M | -54% |
| Total assets | DKK 30,8M | -6% |
| Equity | DKK 30,6M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 577 | -331 | -263 | -226 | -65 | -127 | 1.633 | 4.911 | -145 | -425 | -279 | -113 | -425 |
| Staff expenses | -120 | -120 | -120 | -120 | -395 | -258 | -258 | -258 | -258 | -258 | -258 | -258 | -258 |
| EBITDA | 457 | -451 | -383 | -346 | -460 | -385 | 1.375 | 4.653 | -403 | -683 | -537 | -371 | -683 |
| Depreciation & amort. | 363 | 370 | 415 | 7.008 | 30 | -30 | -30 | -8 | -4 | -4 | -4 | -4 | -1 |
| EBIT | 94 | -821 | -798 | -7.354 | -489 | -415 | 1.345 | 4.645 | -407 | -687 | -541 | -375 | -684 |
| Net financials | 2.751 | 1.430 | 2.051 | 1.346 | 276 | 819 | -1.307 | 2.550 | 1.668 | 5.492 | -3.410 | 4.164 | 2.443 |
| Profit before tax | 2.845 | 609 | 1.252 | -6.008 | -213 | 404 | 38 | 7.195 | 1.261 | 4.805 | -3.951 | 3.789 | 1.759 |
| Tax | 712 | 148 | 317 | -1.348 | -47 | 88 | -42 | 1.441 | 279 | 1.058 | -862 | 841 | 416 |
| Net profit | 2.133 | 461 | 936 | -4.660 | -166 | 316 | 80 | 5.755 | 983 | 3.746 | -3.090 | 2.948 | 1.343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.710 | 31.922 | 31.823 | 26.740 | 23.877 | 25.722 | 25.622 | 31.025 | 29.902 | 34.391 | 30.132 | 32.855 | 30.828 |
| Equity | 27.752 | 27.213 | 27.149 | 23.008 | 22.842 | 23.055 | 23.029 | 28.676 | 29.548 | 33.181 | 29.977 | 32.807 | 30.650 |
| Long-term debt | 3.179 | 2.943 | 2.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.650 | 1.723 | 2.005 | 3.732 | 1.035 | 2.667 | 2.593 | 1.629 | 354 | 1.207 | 155 | 48 | 179 |
| Total debt | 5.829 | 4.666 | 4.712 | 3.732 | 1.035 | 2.667 | 2.593 | 1.629 | 354 | 1.207 | 155 | 48 | 179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1986 | — | — | |
AM Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Anna-Marie Majgaard Larsen | Management | 0 companies |