| Revenue | DKK -36K | -36% |
| EBITDA | DKK -276K | +7% |
| Net profit | DKK -6,6M | -259% |
| Total assets | DKK 22,1M | -27% |
| Equity | DKK 22,1M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | -57 | -19 | -19 | -23 | -505 | -651 | -274 | -56 | -50 | -44 | -45 | -57 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -180 | -180 | -197 | -222 | -240 | -240 | -240 |
| EBITDA | -27 | -57 | -19 | -19 | -23 | -509 | -741 | -454 | -236 | -247 | -266 | -285 | -297 | -276 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -27 | -57 | -19 | -19 | -23 | -509 | -741 | -454 | -236 | -247 | -266 | -285 | -297 | -276 |
| Net financials | 1.471 | 1.588 | 1.901 | 3.196 | 1.420 | 7.507 | -1.787 | -767 | 57 | 5.533 | -1.667 | 8.160 | 5.655 | -6.347 |
| Profit before tax | 1.444 | 1.532 | 1.882 | 3.177 | 1.397 | 6.998 | -2.528 | -1.222 | -178 | 5.286 | -1.933 | 7.876 | 5.358 | -6.623 |
| Tax | 195 | 320 | 302 | 382 | -40 | 435 | -0 | 23 | 3 | 474 | -35 | 1.311 | 1.184 | -0 |
| Net profit | 1.249 | 1.211 | 1.580 | 2.794 | 1.437 | 6.563 | -2.528 | -1.245 | -182 | 4.812 | -1.897 | 6.565 | 4.174 | -6.623 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.882 | 11.109 | 12.880 | 16.716 | 17.357 | 23.316 | 20.362 | 18.024 | 16.238 | 21.957 | 18.913 | 26.543 | 30.114 | 22.130 |
| Equity | 9.863 | 10.978 | 12.462 | 15.158 | 15.994 | 21.957 | 19.323 | 17.972 | 15.791 | 20.492 | 18.480 | 24.927 | 28.979 | 22.106 |
| Long-term debt | 192 | 112 | 282 | 348 | 427 | 723 | 0 | 0 | 0 | 382 | 0 | 1.241 | 1.037 | 0 |
| Short-term debt | 19 | 19 | 136 | 1.210 | 936 | 636 | 1.039 | 51 | 447 | 1.083 | 432 | 375 | 98 | 24 |
| Total debt | 19 | 131 | 419 | 1.558 | 1.363 | 1.359 | 1.039 | 51 | 447 | 1.465 | 432 | 1.616 | 1.135 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Audit | Audit | 1984 | — | — |
TM Management | Management | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Povl Gabe | Audit | 0 companies |
| Torben Moltke-Leth | Management | 0 companies |