| Revenue | DKK -34K | +1790% |
| EBITDA | DKK -34K | -1790% |
| Net profit | DKK -406K | -216% |
| Total assets | DKK 960K | -38% |
| Equity | DKK 821K | -39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 135 | 178 | 173 | 150 | 150 | 127 | 164 | 125 | 166 | 131 | 15 | -2 | -34 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 105 | 57 | 105 | -79 | 64 | 75 | -3 | 44 | 24 | -11 | 59 | -26 | -2 | -34 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 105 | 57 | 105 | -79 | 64 | 75 | -3 | 44 | 24 | -11 | 59 | -26 | -2 | -34 |
| Net financials | 14 | 72 | 230 | 117 | 21 | -20 | 61 | 52 | 166 | 123 | 58 | 197 | 451 | -510 |
| Profit before tax | 119 | 129 | 335 | 38 | 85 | 56 | 58 | 96 | 191 | 112 | 116 | 172 | 450 | -544 |
| Tax | 31 | 33 | 85 | 9 | 19 | 27 | 13 | 22 | 44 | 26 | 26 | 45 | 99 | -139 |
| Net profit | 87 | 95 | 250 | 29 | 66 | 28 | 45 | 74 | 147 | 86 | 90 | 126 | 351 | -406 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 723 | 731 | 871 | 775 | 734 | 662 | 675 | 680 | 784 | 954 | 989 | 1.119 | 1.546 | 960 |
| Equity | 581 | 580 | 734 | 664 | 655 | 583 | 554 | 598 | 695 | 781 | 871 | 997 | 1.348 | 821 |
| Long-term debt | 0 | 0 | 0 | 83 | 14 | 17 | 0 | 0 | 0 | 172 | 117 | 121 | 99 | 0 |
| Short-term debt | 141 | 151 | 137 | 29 | 64 | 61 | 121 | 82 | 89 | 0 | 0 | 0 | 99 | 140 |
| Total debt | 141 | 151 | 137 | 111 | 79 | 78 | 121 | 82 | 89 | 172 | 117 | 121 | 198 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Audit | Audit | 1987 | — | — |
EM Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Ellehammer | Audit | 0 companies |
| Erik Munk | Audit | 0 companies |