| Revenue | DKK 77K | — |
| EBITDA | DKK 77K | +95% |
| Net profit | DKK -162K | -136% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK -382K | -67% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 56 | 40 | 31 | 34 | 25 | -486 | 4 | 47 | 22 | 53 | — | — | 77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -35 | -5 | -0 | -0 | -0 | -0 |
| EBITDA | 141 | 13 | -25 | -13 | -18 | -25 | -527 | -33 | 10 | 17 | 53 | 61 | 39 | 77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 141 | 13 | -25 | -13 | -18 | -25 | -527 | -33 | 10 | 17 | 53 | 61 | 39 | 77 |
| Net financials | -30 | -43 | -46 | -91 | -39 | -24 | -28 | -33 | -40 | -23 | -232 | 76 | -115 | -284 |
| Profit before tax | 81 | -85 | -73 | -104 | -57 | -49 | -555 | -66 | -30 | -6 | -179 | 138 | -89 | -207 |
| Tax | 18 | -21 | -21 | -29 | -12 | -13 | -95 | -17 | -20 | -1 | -40 | 31 | -20 | -45 |
| Net profit | 63 | -64 | -52 | -75 | -45 | -36 | -460 | -49 | -10 | -5 | -140 | 107 | -69 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.398 | 1.381 | 1.430 | 1.307 | 1.269 | 1.318 | 923 | 948 | 964 | 1.005 | 1.153 | 1.435 | 1.475 | 1.437 |
| Equity | 670 | 606 | 554 | 478 | 433 | 398 | -63 | -112 | -122 | -127 | -267 | -159 | -228 | -382 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 728 | 775 | 877 | 828 | 836 | 920 | 986 | 1.060 | 1.086 | 1.132 | 1.419 | 1.595 | 1.703 | 1.819 |
| Total debt | 728 | 775 | 877 | 828 | 836 | 920 | 986 | 1.060 | 1.086 | 1.132 | 1.419 | 1.595 | 1.703 | 1.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Eyvind Oskar Kjær | Audit | 0 companies |