| Revenue | DKK -183K | -17% |
| EBITDA | DKK -152K | +31% |
| Net profit | DKK -195K | -119% |
| Total assets | DKK 11,5M | -3% |
| Equity | DKK 11,4M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 37 | 6 | 4 | 36 | -531 | -51 | -208 | -198 | -177 | -207 | -172 | -220 | -183 |
| Staff expenses | -50 | -48 | -48 | -24 | -24 | -0 | -0 | -0 | -0 | -0 | -21 | -0 | -0 | -0 |
| EBITDA | -34 | -122 | -43 | -20 | -23 | -585 | -51 | -208 | -194 | 877 | -81 | -172 | -220 | -152 |
| Depreciation & amort. | 35 | 37 | 123 | 116 | 150 | -107 | -105 | -99 | -113 | -113 | -98 | -140 | -140 | -126 |
| EBIT | -70 | -159 | -165 | -136 | -173 | -692 | -156 | -308 | -307 | 764 | -179 | -312 | -360 | -278 |
| Net financials | 1.023 | 1.104 | 1.695 | 1.746 | 1.288 | 1.451 | 443 | 438 | 527 | 3.085 | -1.373 | 363 | 1.382 | 42 |
| Profit before tax | 953 | 1.000 | 1.530 | 1.611 | 1.115 | 758 | 287 | 130 | 220 | 3.849 | -1.552 | 51 | 1.023 | -236 |
| Tax | 11 | 28 | 6 | 107 | 15 | -114 | 20 | 11 | 116 | 776 | -79 | -0 | -0 | -40 |
| Net profit | 942 | 972 | 1.524 | 1.504 | 1.100 | 872 | 267 | 120 | 104 | 3.074 | -1.472 | 51 | 1.023 | -195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.453 | 20.108 | 15.575 | 17.250 | 17.087 | 15.543 | 14.944 | 13.982 | 13.210 | 16.173 | 12.804 | 11.643 | 11.867 | 11.468 |
| Equity | 11.845 | 12.217 | 12.991 | 13.894 | 14.395 | 15.267 | 14.734 | 13.853 | 12.957 | 15.031 | 12.559 | 11.609 | 11.832 | 11.437 |
| Long-term debt | 2.604 | 2.604 | 2.604 | 2.604 | 2.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.528 | 5.839 | 390 | 1.321 | 643 | 242 | 156 | 65 | 107 | 1.063 | 245 | 33 | 35 | 32 |
| Total debt | 5.430 | 7.741 | 2.442 | 3.223 | 2.545 | 242 | 156 | 65 | 107 | 1.063 | 245 | 33 | 35 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor John Hansen | Audit | 0 companies |