| Revenue | DKK -84K | +28% |
| EBITDA | DKK -180K | -11% |
| Net profit | DKK 606K | +1% |
| Total assets | DKK 7,6M | -2% |
| Equity | DKK 3,4M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | -69 | -72 | -67 | -55 | -62 | -64 | -64 | -66 | -69 | -75 | -66 | -84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -96 | -96 | -96 |
| EBITDA | -64 | -64 | -72 | -67 | -55 | -62 | -64 | -64 | -66 | -69 | -171 | -162 | -180 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -64 | -64 | -72 | -67 | -55 | -62 | -64 | -64 | -66 | -69 | -171 | -162 | -180 |
| Net financials | 259 | 2.943 | 292 | 409 | 39 | 667 | -579 | 810 | 933 | 1.367 | -753 | 933 | 959 |
| Profit before tax | 194 | 2.879 | 219 | 342 | -17 | 605 | -643 | 746 | 867 | 1.298 | -924 | 772 | 779 |
| Tax | 1 | -0 | 8 | 25 | 1 | -193 | 1 | 66 | 104 | 286 | -203 | 169 | 173 |
| Net profit | 194 | 2.879 | 212 | 317 | -18 | 798 | -644 | 680 | 762 | 1.011 | -721 | 602 | 606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.046 | 2.975 | 3.260 | 3.581 | 4.505 | 6.451 | 5.657 | 6.199 | 6.951 | 8.009 | 7.165 | 7.775 | 7.613 |
| Equity | — | 310 | 521 | 838 | 820 | 1.618 | 974 | 1.654 | 2.316 | 3.228 | 2.407 | 2.909 | 3.415 |
| Long-term debt | 4.160 | 2.229 | 2.229 | 0 | 2.229 | 2.082 | 2.082 | 1.997 | 1.953 | 1.934 | 1.001 | 905 | 806 |
| Short-term debt | 455 | 436 | 510 | 513 | 1.455 | 2.752 | 2.602 | 2.548 | 2.682 | 2.847 | 3.757 | 3.961 | 3.392 |
| Total debt | 4.615 | 2.665 | 2.739 | 2.743 | 3.684 | 4.833 | 4.683 | 4.546 | 4.634 | 4.781 | 4.758 | 4.866 | 4.198 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Audit | Audit | 1994 | — | — |
MF Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1995 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Seiferheld | Audit | 0 companies |
| Michael Fjordholt | Management | 0 companies |