| Revenue | DKK -598K | +23% |
| EBITDA | DKK -598K | -23% |
| Net profit | DKK 8,5M | +110% |
| Total assets | DKK 42,6M | +23% |
| Equity | DKK 36,9M | +30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240 | 240 | 240 | 240 | 80 | -582 | -376 | -360 | -2.932 | -2.425 | -571 | -488 | -598 |
| Staff expenses | -92 | -108 | -108 | -220 | -113 | -114 | -116 | -117 | -118 | -0 | -0 | -0 | -0 |
| EBITDA | -37 | 43 | 18 | -373 | -185 | -696 | -492 | -477 | -3.049 | -2.425 | -571 | -488 | -598 |
| Depreciation & amort. | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | 43 | 18 | -373 | -185 | -696 | -492 | -477 | -3.049 | -2.425 | -571 | -488 | -598 |
| Net financials | 1.660 | 967 | 2.841 | 1.924 | 1.997 | 1.149 | 1.418 | 2.560 | 12.643 | 10.414 | -12.322 | 5.616 | 11.293 |
| Profit before tax | 1.619 | 1.010 | 2.870 | 1.552 | 1.812 | 452 | 926 | 2.083 | 9.593 | 7.990 | -12.893 | 5.128 | 10.695 |
| Tax | 121 | 18 | 599 | 588 | 219 | -76 | -60 | 192 | 2.034 | 1.727 | -2.767 | 1.099 | 2.222 |
| Net profit | 1.498 | 992 | 2.271 | 963 | 1.593 | 529 | 986 | 1.891 | 7.559 | 6.263 | -10.126 | 4.029 | 8.473 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.016 | 22.903 | 24.037 | 23.258 | 24.268 | 24.216 | 25.848 | 27.014 | 37.721 | 42.228 | 30.286 | 34.620 | 42.577 |
| Equity | 22.623 | 22.115 | 22.886 | 22.849 | 23.442 | 22.971 | 22.957 | 23.847 | 30.406 | 35.669 | 24.543 | 28.454 | 36.928 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 394 | 788 | 1.151 | 409 | 826 | 1.245 | 2.891 | 3.167 | 7.315 | 6.558 | 5.742 | 6.165 | 5.649 |
| Total debt | 394 | 788 | 1.151 | 409 | 826 | 1.245 | 2.891 | 3.167 | 7.315 | 6.558 | 5.742 | 6.165 | 5.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Audit | Audit | 1995 | — | — |
AH Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| John Voigt | Audit | 0 companies |
| Arne Høxbro Larsen | Audit | 0 companies |