| Revenue | DKK -25K | +163% |
| EBITDA | DKK -25K | -163% |
| Net profit | DKK 144K | +56% |
| Total assets | DKK 8,4M | +28% |
| Equity | DKK 6,4M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 227 | 168 | 75 | 39 | 59 | 91 | -13 | -44 | 32 | -2 | 4 | -4 | -9 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 63 | -158 | 72 | 37 | 59 | 91 | -13 | -44 | 32 | -33 | 4 | -4 | -9 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -2 | -2 | -115 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 63 | -158 | 72 | 37 | 57 | 89 | -15 | -160 | 32 | -33 | 4 | -4 | -9 | -25 |
| Net financials | -61 | -28 | 0 | -20 | -23 | -10 | -25 | -15 | -15 | 16 | 3 | 6.171 | 111 | 210 |
| Profit before tax | 2 | -186 | 73 | 17 | 35 | 79 | -41 | -175 | 17 | -17 | 7 | 6.167 | 102 | 185 |
| Tax | 1 | 2 | 14 | 4 | 8 | 26 | 2 | -0 | -0 | -0 | -0 | -0 | 9 | 41 |
| Net profit | 1 | -189 | 58 | 13 | 27 | 53 | -43 | -175 | 17 | -17 | 7 | 6.167 | 93 | 144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.066 | 2.639 | 2.832 | 2.808 | 2.766 | 2.508 | 2.342 | 1.818 | 1.805 | 864 | 849 | 7.001 | 6.545 | 8.379 |
| Equity | — | 1.094 | 1.152 | 1.165 | 1.092 | 1.144 | 998 | 823 | 840 | 824 | 775 | 6.884 | 6.302 | 6.385 |
| Long-term debt | 2.679 | 2.566 | 2.394 | 2.273 | 2.160 | 2.068 | 1.942 | 1.836 | 1.730 | 0 | 0 | 0 | 8 | 40 |
| Short-term debt | 238 | 157 | 454 | 476 | 573 | 304 | 373 | 77 | 99 | 40 | 74 | 116 | 235 | 1.954 |
| Total debt | 2.917 | 2.724 | 2.848 | 1.644 | 1.674 | 2.372 | 2.314 | 1.913 | 1.829 | 40 | 74 | 116 | 244 | 1.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Audit | Audit | 2007 | — | — |
JH Audit | Audit | 1995 | — | — |
PW | Audit | 1994 | — | — |
PH Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Heinrich Ejsted | Audit | 0 companies |
| Jan Haffner | Audit | 0 companies |
| Per Winther Rasmussen | Audit | 0 companies |
| Poul Henning Frausing Basse | Founder | 0 companies |