| Revenue | DKK -101K | -114% |
| EBITDA | DKK -308K | -146% |
| Net profit | DKK -215K | +67% |
| Total assets | DKK 21,6M | -15% |
| Equity | DKK 21,6M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | 498 | 74 | 167 | 301 | 184 | 434 | 384 | 666 | 851 | 743 | 1.039 | 725 | -101 |
| Staff expenses | -545 | -221 | -235 | -179 | -186 | -190 | -194 | -164 | -184 | -185 | -61 | -60 | -60 | -45 |
| EBITDA | -372 | 277 | -161 | -11 | 115 | -6 | 239 | 220 | 482 | 666 | 682 | 979 | 665 | -308 |
| Depreciation & amort. | -93 | -69 | -125 | -2.242 | -435 | -396 | -131 | -99 | -56 | -147 | -149 | -148 | -749 | -55 |
| EBIT | -465 | 208 | -287 | -2.253 | -320 | -401 | 108 | 121 | 425 | 519 | 534 | 832 | -84 | -363 |
| Net financials | -18 | 350 | 744 | 443 | 1.225 | 1.505 | 223 | 163 | -404 | 1.050 | -846 | 488 | 562 | 148 |
| Profit before tax | -483 | 558 | 457 | -1.810 | 906 | 1.103 | 332 | 284 | 21 | 1.569 | -312 | 1.320 | 478 | -215 |
| Tax | -156 | 240 | 131 | 427 | 555 | 246 | 77 | 49 | 7 | 346 | 1.241 | 157 | 1.124 | -0 |
| Net profit | -328 | 318 | 326 | -1.811 | 351 | 858 | 255 | 235 | 15 | 1.223 | -1.554 | 1.163 | -645 | -215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.684 | 32.366 | 30.981 | 27.849 | 25.933 | 26.118 | 28.248 | 28.101 | 28.017 | 27.465 | 25.709 | 26.924 | 25.583 | 21.637 |
| Equity | 25.230 | 25.548 | 25.873 | 23.863 | 24.214 | 24.969 | 25.223 | 25.148 | 25.162 | 24.836 | 23.212 | 24.376 | 23.280 | 21.566 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.689 | 2.539 | 2.394 | 2.247 | 2.139 | 2.040 | 1.916 | 0 |
| Short-term debt | 6.454 | 6.818 | 5.107 | 3.986 | 1.718 | 1.150 | 336 | 414 | 460 | 381 | 358 | 509 | 387 | 72 |
| Total debt | 6.454 | 6.818 | 5.107 | 3.986 | 1.718 | 1.150 | 3.024 | 2.953 | 2.855 | 2.629 | 2.497 | 2.549 | 2.303 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1996 | — | — | |
SP Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 20.0% | 20.0% | 2012 | |
DYNES ApS | Company | 10.0% | 10.0% | 2026 |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Midtby - Revision v/statsaut. revisor Finn Sørensen | Audit | 0 companies |
| Susanne Pedersen | Management | 0 companies |