| Revenue | DKK -1 | -150% |
| EBITDA | DKK -473K | -8% |
| Net profit | DKK -10M | -316% |
| Total assets | DKK 27,4M | -31% |
| Equity | DKK 27,3M | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 288 | 187 | 138 | 131 | 364 | 517 | 495 | 258 | 302 | 37 | 0 | 0 | -0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -59 | -61 | -62 | -0 | -208 | -360 | -387 | -368 |
| EBITDA | 246 | 259 | -163 | 102 | 61 | 364 | 457 | 434 | 176 | 302 | 9.338 | -419 | -438 | -473 |
| Depreciation & amort. | -34 | -167 | -123 | -788 | -79 | -79 | -190 | -275 | -252 | -252 | 4.795 | -0 | -0 | -0 |
| EBIT | 213 | 92 | -285 | -686 | -18 | 285 | 267 | 159 | -76 | 50 | 4.543 | -419 | -438 | -473 |
| Net financials | 1.774 | -208 | 1.541 | 2.501 | -3.016 | 1.863 | -326 | 1.696 | 890 | 6.308 | 5.066 | 13.360 | 6.384 | -9.401 |
| Profit before tax | 1.986 | -116 | 1.255 | 1.815 | -3.034 | 2.148 | -59 | 1.855 | 814 | 6.358 | 9.610 | 12.941 | 5.946 | -9.874 |
| Tax | 167 | 206 | 755 | 419 | -675 | 290 | -32 | 408 | 188 | 1.401 | 2.102 | 2.772 | 1.335 | 86 |
| Net profit | 1.819 | -322 | 500 | 1.396 | -2.359 | 1.857 | -27 | 1.447 | 626 | 4.958 | 7.508 | 10.169 | 4.610 | -9.960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.694 | 9.090 | 10.003 | 10.381 | 14.320 | 16.292 | 15.347 | 16.438 | 17.031 | 23.188 | 25.769 | 38.597 | 39.833 | 27.374 |
| Equity | 9.264 | 8.845 | 9.249 | 9.345 | 6.886 | 8.691 | 8.411 | 9.752 | 10.270 | 15.115 | 22.509 | 32.677 | 37.288 | 27.328 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.572 | 2.572 | 2.572 | 2.572 | 5.072 | 5.072 | 2.500 | 2.500 | 2.500 | 0 |
| Short-term debt | 430 | 245 | 357 | 820 | 4.862 | 4.738 | 4.363 | 4.113 | 1.689 | 3.001 | 760 | 3.420 | 45 | 47 |
| Total debt | 430 | 245 | 357 | 820 | 7.434 | 7.310 | 6.935 | 6.685 | 6.761 | 8.073 | 3.260 | 5.920 | 2.545 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1999 | — | — |
DR Management | Management | 1991 | — | — |
MB Management | Management | 2022 | — | — |
PS Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Mikkel Bækgaard Nissen | Management | 0 companies |
| Poul Schiøtz Nissen | Management | 0 companies |