| Revenue | DKK 14K | +171% |
| EBITDA | DKK -93K | +18% |
| Net profit | DKK -98K | +23% |
| Total assets | DKK 2,1M | -8% |
| Equity | DKK 1,4M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 638 | 573 | 687 | 657 | 562 | 719 | 615 | 603 | 242 | -105 | 5 | 14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 609 | 573 | 687 | 657 | 481 | 616 | 564 | 503 | 110 | -428 | -114 | -93 |
| Depreciation & amort. | -0 | -29 | -0 | -0 | -0 | -0 | -25 | -25 | -0 | -0 | -0 | -0 |
| EBIT | 609 | 544 | 687 | 657 | 481 | 616 | 539 | 478 | 110 | -428 | -114 | -93 |
| Net financials | -589 | -502 | -432 | -275 | -231 | -221 | -159 | -293 | -77 | -42 | -26 | -17 |
| Profit before tax | 20 | 42 | 254 | 383 | 250 | 395 | 380 | 185 | -550 | -470 | -140 | -110 |
| Tax | 5 | 11 | 64 | 145 | 59 | 87 | 89 | 68 | 30 | 14 | -12 | -12 |
| Net profit | 15 | 32 | 191 | 238 | 191 | 308 | 291 | 118 | -581 | -484 | -128 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.576 | 13.661 | 13.670 | 13.536 | 13.353 | 13.356 | 13.362 | 13.890 | 4.556 | 2.535 | 2.320 | 2.140 |
| Equity | — | 1.367 | 1.558 | 1.796 | 1.987 | 2.296 | 2.587 | 2.704 | 2.124 | 1.640 | 1.512 | 1.414 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.175 | 9.044 | 8.902 | 9.780 | 1.864 | 676 | 640 | 603 |
| Short-term debt | 12.421 | 12.294 | 12.112 | 11.740 | 2.191 | 2.017 | 1.874 | 1.406 | 568 | 219 | 169 | 123 |
| Total debt | 12.421 | 12.294 | 12.112 | 11.740 | 11.366 | 11.060 | 10.776 | 11.186 | 2.433 | 895 | 809 | 726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM | Audit | 1986 | — | — |
KM Audit | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Malmbæk | Audit | 0 companies |
| Klaus Møller | Audit | 0 companies |