| Revenue | DKK -15K | -53% |
| EBITDA | DKK -130K | -314% |
| Net profit | DKK 100K | +167% |
| Total assets | DKK 3,5M | +3% |
| Equity | DKK 3,1M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 | 22 | -1 | -12 | -36 | -29 | -23 | -33 | -33 | -77 | -25 | -26 | -31 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -99 | -0 | -0 | -115 |
| EBITDA | 16 | 22 | -1 | -12 | -6 | -29 | -23 | -33 | -33 | -157 | -125 | -26 | -31 | -130 |
| Depreciation & amort. | -0 | -10 | -0 | -5 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | 12 | -1 | -17 | -21 | -29 | -23 | -33 | -33 | -157 | -125 | -26 | -31 | -130 |
| Net financials | 114 | -27 | 959 | 360 | 1.927 | 164 | -12 | 399 | 1.000 | 672 | -782 | 89 | -117 | 230 |
| Profit before tax | 130 | -15 | 958 | 343 | 1.906 | 135 | -35 | 366 | 967 | 515 | -906 | 63 | -148 | 100 |
| Tax | -0 | -0 | 176 | 81 | 403 | 38 | -1 | 73 | 215 | 113 | 0 | -0 | 1 | -0 |
| Net profit | 130 | -15 | 782 | 262 | 1.502 | 98 | -34 | 293 | 752 | 401 | -907 | 63 | -149 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.527 | 1.893 | 2.181 | 2.226 | 3.564 | 3.456 | 3.373 | 3.555 | 4.329 | 4.392 | 3.444 | 3.513 | 3.364 | 3.468 |
| Equity | -232 | 425 | 849 | 1.800 | 2.988 | 3.086 | 3.036 | 3.169 | 3.921 | 4.022 | 3.115 | 3.178 | 3.029 | 3.130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.759 | 1.468 | 1.332 | 426 | 576 | 370 | 338 | 386 | 408 | 370 | 329 | 335 | 335 | 338 |
| Total debt | 1.759 | 1.468 | 1.332 | 426 | 576 | 370 | 338 | 386 | 408 | 370 | 329 | 335 | 335 | 338 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 1997 | — | — |
JB Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Blixenkrone | Audit | 0 companies |
| Jesper Bramming | Management | 0 companies |