| Revenue | DKK -21K | +21% |
| EBITDA | DKK -21K | -21% |
| Net profit | DKK -1,1M | -181% |
| Total assets | DKK 3,7M | -33% |
| Equity | DKK 3,5M | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -13 | -9 | -9 | -8 | — | -18 | -11 | -12 | -18 | -14 | -13 | -17 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | 3 | 36 | -9 | -8 | -9 | -18 | -11 | -12 | -18 | -14 | -13 | -17 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | 3 | 36 | -9 | -8 | -9 | -18 | -11 | -12 | -18 | -14 | -13 | -17 | -21 |
| Net financials | 85 | 1 | 637 | 241 | -50 | -4 | -26 | 178 | 600 | 1.204 | -109 | 789 | 1.757 | -1.386 |
| Profit before tax | 70 | 4 | 673 | 232 | -58 | -13 | -44 | 167 | 588 | 1.186 | -124 | 776 | 1.740 | -1.407 |
| Tax | -38 | 4 | 131 | 112 | -11 | -2 | -10 | 37 | 131 | 260 | -27 | 171 | 383 | -306 |
| Net profit | 108 | 0 | 542 | 119 | -47 | -12 | -34 | 130 | 457 | 926 | -97 | 605 | 1.357 | -1.101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.317 | 3.361 | 3.915 | 3.952 | 3.773 | 3.568 | 3.034 | 3.058 | 3.533 | 4.372 | 3.427 | 4.078 | 5.506 | 3.691 |
| Equity | 3.549 | — | 3.794 | 3.815 | 3.669 | 3.556 | 3.022 | 3.046 | 3.396 | 4.111 | 3.415 | 3.820 | 4.677 | 3.454 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | 248 | 0 | 95 | 343 | 0 |
| Short-term debt | -231 | 12 | 120 | 136 | 105 | 12 | 12 | 12 | 13 | 12 | 12 | 163 | 486 | 236 |
| Total debt | -231 | 12 | 120 | 136 | 105 | 12 | 12 | 12 | 138 | 260 | 12 | 258 | 829 | 236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1986 | — | — |
LW | Audit | 2005 | — | — |
AA Audit | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Leif Withøfft Rasmussen | Audit | 0 companies |
| Aksel Andersson | Audit | 0 companies |