| Revenue | DKK -40K | +35% |
| EBITDA | DKK -190K | -6% |
| Net profit | DKK -1,5M | -203% |
| Total assets | DKK 12,5M | -14% |
| Equity | DKK 12,2M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 | 18 | — | — | -58 | -43 | -38 | -44 | -45 | -43 | -33 | -29 | -30 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -119 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -150 |
| EBITDA | 16 | 18 | 0 | 0 | -176 | -43 | -38 | -44 | -45 | -43 | -33 | -29 | -180 | -190 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | 18 | 0 | 0 | -176 | -43 | -38 | -44 | -45 | -43 | -33 | -29 | -180 | -190 |
| Net financials | 215 | -886 | 0 | 0 | -18 | 724 | 1.001 | 697 | 316 | 2.131 | -407 | 1.980 | 1.982 | -1.263 |
| Profit before tax | 231 | -868 | 0 | 0 | -194 | 682 | 963 | 654 | 271 | 2.087 | -440 | 1.952 | 1.802 | -1.454 |
| Tax | -157 | -267 | -0 | -0 | -43 | 161 | 212 | 144 | 60 | 460 | -0 | 338 | 397 | -0 |
| Net profit | 387 | -602 | 0 | 0 | -152 | 521 | 751 | 510 | 211 | 1.628 | -440 | 1.614 | 1.405 | -1.454 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.530 | 10.143 | 0 | 0 | 10.309 | 10.693 | 10.953 | 11.200 | 10.935 | 12.807 | 11.643 | 13.394 | 14.511 | 12.491 |
| Equity | 9.387 | 9.892 | 0 | 0 | 10.171 | 10.591 | 10.736 | 10.746 | 10.849 | 12.366 | 11.176 | 12.676 | 13.963 | 12.209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 84 | 188 | 126 | 45 | 383 | 0 | 240 | 94 | 0 |
| Short-term debt | -143 | -251 | 0 | 0 | 138 | 17 | 28 | 328 | 40 | 58 | 467 | 478 | 454 | 282 |
| Total debt | -143 | -251 | 0 | 0 | 138 | 102 | 217 | 454 | 86 | 441 | 467 | 718 | 548 | 282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| John Formsgaard | Audit | 0 companies |