| Revenue | DKK 492K | +22% |
| EBITDA | DKK 492K | +22% |
| Net profit | DKK -285K | -190% |
| Total assets | DKK 18,3M | -5% |
| Equity | DKK 8,8M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 264 | 200 | 204 | 54 | -349 | -333 | -325 | -379 | -189 | 222 | 192 | 360 | 404 | 492 |
| Staff expenses | -45 | -45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -48 | 778 | -70 | 485 | -349 | -371 | -387 | -379 | -189 | 222 | 192 | 360 | 404 | 492 |
| Depreciation & amort. | -0 | -0 | -181 | -218 | -300 | -319 | -350 | -386 | -468 | -607 | -698 | -698 | -590 | -574 |
| EBIT | -48 | 778 | -251 | 268 | -650 | -690 | -736 | -765 | -657 | -385 | -506 | -339 | -187 | -82 |
| Net financials | 848 | -87 | -5 | 5.068 | 780 | 370 | 645 | 1.841 | 754 | 839 | 125 | 88 | 292 | -211 |
| Profit before tax | 800 | 692 | -257 | 5.336 | 130 | -320 | -91 | 1.076 | 97 | 454 | -381 | -250 | 315 | -285 |
| Tax | -0 | -0 | -56 | -300 | -143 | -154 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 800 | 692 | -201 | 5.636 | 273 | -166 | -72 | 1.076 | 97 | 454 | -381 | -250 | 315 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.783 | 9.217 | 9.861 | 11.862 | 11.979 | 11.471 | 10.549 | 12.613 | 18.613 | 19.738 | 20.103 | 19.427 | 19.290 | 18.348 |
| Equity | 5.512 | 6.107 | 6.157 | 9.781 | 9.953 | 9.684 | 8.856 | 9.824 | 9.810 | 9.896 | 9.400 | 9.032 | 9.225 | 8.805 |
| Long-term debt | 3.036 | 2.965 | 2.877 | 1.614 | 1.545 | 1.504 | 1.382 | 2.297 | 7.378 | 8.057 | 8.460 | 7.989 | 7.528 | 7.065 |
| Short-term debt | 235 | 144 | 211 | 151 | 307 | 263 | 310 | 492 | 1.425 | 1.785 | 2.243 | 2.406 | 2.537 | 2.478 |
| Total debt | 3.271 | 3.109 | 3.088 | 1.765 | 1.853 | 1.767 | 1.692 | 2.788 | 8.803 | 9.843 | 10.703 | 10.395 | 10.065 | 9.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Audit | Audit | 1991 | — | — |
AS Audit | Audit | 1991 | — | — |
PT Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1991 | |
| Individual | 50.0% | 50.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Harboe | Audit | 0 companies |
| Arne Stahlfest | Audit | 0 companies |
| Per Torsten Edrén | Founder | 0 companies |