| Revenue | DKK 21K | -147% |
| EBITDA | DKK 21K | +147% |
| Net profit | DKK 5K | +110% |
| Total assets | DKK 819K | +1% |
| Equity | DKK 293K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 12 | 140 | 268 | 309 | -30 | 70 | 94 | 111 | 19 | 7 | -39 | -45 | 21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | 12 | 14 | -77 | -3 | -30 | 52 | 94 | 99 | 19 | 7 | -39 | -45 | 21 |
| Depreciation & amort. | -0 | -0 | 51 | 51 | 51 | 51 | -48 | -48 | -45 | -45 | -45 | -45 | -0 | -0 |
| EBIT | 34 | 12 | -37 | -128 | -54 | -81 | 5 | 46 | 54 | -26 | -38 | -84 | -45 | 21 |
| Net financials | 2 | 1 | -25 | -13 | -20 | -19 | -22 | -17 | -10 | -15 | -10 | -7 | -13 | -14 |
| Profit before tax | -4 | 13 | -62 | -141 | -75 | -101 | -17 | 29 | 44 | -40 | -48 | -91 | -58 | 7 |
| Tax | -1 | 3 | -6 | -14 | 1 | -23 | -15 | -10 | 15 | 112 | -10 | -22 | -12 | 2 |
| Net profit | 37 | 10 | -57 | -127 | -76 | -78 | -2 | 39 | 29 | -152 | -38 | -69 | -46 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 290 | 263 | 1.503 | 1.336 | 1.401 | 1.324 | 1.411 | 1.194 | 1.067 | 951 | 884 | 794 | 814 | 819 |
| Equity | 284 | 257 | 807 | 680 | 605 | 527 | 525 | 564 | 593 | 441 | 403 | 334 | 288 | 293 |
| Long-term debt | 0 | 0 | 560 | 544 | 524 | 506 | 487 | 468 | 449 | 430 | 413 | 394 | 376 | 357 |
| Short-term debt | 6 | 6 | 136 | 112 | 272 | 291 | 400 | 162 | 25 | 20 | 18 | 37 | 134 | 151 |
| Total debt | 6 | 6 | 696 | 656 | 796 | 797 | 886 | 630 | 474 | 450 | 431 | 432 | 510 | 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Audit | Audit | 1991 | — | — |
JP | Audit | 1991 | — | — |
EL Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Mortensen | Audit | 0 companies |
| Jørgen Peter Mortensen | Audit | 0 companies |
| Emma Laura Valentin Kaarde | Founder | 0 companies |