| Revenue | DKK -118K | +3% |
| EBITDA | DKK -167K | +35% |
| Net profit | DKK -6K | -102% |
| Total assets | DKK 5,2M | -3% |
| Equity | DKK 4,7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 1 | 1 | 1 | 7 | -69 | -61 | -69 | -69 | -58 | -80 | -117 | -115 | -118 |
| Staff expenses | -405 | -194 | -300 | -209 | -229 | -229 | -115 | -126 | -122 | -162 | -143 | -127 | -143 | -49 |
| EBITDA | -613 | -281 | -376 | -271 | -310 | -258 | -176 | -197 | -191 | -220 | -223 | -244 | -258 | -167 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -613 | -281 | -376 | -271 | -310 | -258 | -176 | -197 | -191 | -220 | -223 | -244 | -258 | -167 |
| Net financials | -280 | 384 | 266 | 1.066 | -368 | 699 | -106 | 308 | -146 | 989 | 54 | -333 | 583 | 161 |
| Profit before tax | -894 | 103 | -110 | 795 | -678 | 441 | -281 | 111 | -337 | 769 | -169 | -577 | 325 | -6 |
| Tax | 626 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 |
| Net profit | -1.519 | 103 | -110 | 795 | -678 | 441 | -281 | 111 | -337 | 769 | -169 | -577 | 325 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 688 | 6.343 | 6.228 | 6.821 | 6.008 | 6.048 | 5.686 | 5.770 | 5.422 | 6.166 | 5.726 | 5.110 | 5.386 | 5.223 |
| Equity | — | — | 5.240 | 5.987 | 5.310 | 5.250 | 4.919 | 4.980 | 4.592 | 5.311 | 5.092 | 4.465 | 4.740 | 4.684 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 941 | 897 | 940 | 786 | 699 | 798 | 767 | 790 | 830 | 855 | 634 | 645 | 645 | 539 |
| Total debt | 941 | 897 | 940 | 834 | 699 | 798 | 767 | 790 | 830 | 855 | 634 | 645 | 645 | 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV | Audit | 1987 | — | — |
SS Management | Management | 1987 | — | — |
KR Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Vestergren Thomsen | Audit | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Ketty Rievers | Management | 0 companies |