| Revenue | DKK 168K | -37% |
| EBITDA | DKK -31K | -127% |
| Net profit | DKK -50K | -235% |
| Total assets | DKK 3M | -6% |
| Equity | DKK 2,6M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -51 | -102 | — | 110 | 80 | -42 | 93 | -59 | 525 | 308 | 424 | 1.357 | 267 | 168 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -129 | -742 | -765 | -460 | -151 | -199 |
| EBITDA | -33 | -83 | 0 | 110 | 80 | -42 | 93 | -59 | 390 | -435 | -341 | 897 | 116 | -31 |
| Depreciation & amort. | -9 | -9 | -0 | -10 | -10 | -10 | -10 | -147 | -77 | -31 | -37 | -32 | -45 | -45 |
| EBIT | -42 | -92 | 0 | 100 | 71 | -52 | 83 | -205 | 313 | -465 | -378 | 866 | 71 | -76 |
| Net financials | -39 | -47 | 0 | -42 | -32 | 33 | 334 | -110 | -21 | 6 | -27 | -16 | 3 | 1 |
| Profit before tax | -3 | -46 | 0 | 59 | 39 | -19 | 417 | -315 | 293 | -460 | -405 | 850 | 74 | -74 |
| Tax | -2 | -4 | -0 | 16 | -30 | -0 | -58 | -91 | 50 | -7 | -178 | 270 | 36 | -24 |
| Net profit | -1 | -42 | 0 | 42 | 69 | -19 | 475 | -224 | 243 | -453 | -226 | 580 | 37 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 965 | 956 | 0 | 937 | 927 | 980 | 1.371 | 6.646 | 4.201 | 3.425 | 2.822 | 3.679 | 3.242 | 3.037 |
| Equity | 146 | 189 | 0 | 231 | 340 | 321 | 796 | 3.262 | 3.505 | 2.366 | 2.140 | 2.719 | 2.756 | 2.584 |
| Long-term debt | -332 | -269 | 0 | 166 | 98 | 11 | 0 | 50 | 243 | 0 | 0 | 0 | 2 | 0 |
| Short-term debt | -488 | -498 | 0 | 540 | 489 | 648 | 575 | 2.760 | 73 | 685 | 487 | 590 | 117 | 111 |
| Total debt | -819 | -768 | 0 | 706 | 587 | 659 | 575 | 2.810 | 316 | 685 | 487 | 590 | 119 | 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE | Audit | 1996 | — | — |
SE Audit | Audit | 1992 | — | — |
HG Management | Management | 1992 | — | — |
EH Audit | Audit | 2005 | — | — |
FB Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Ellegaard Munkøe | Audit | 0 companies |
| Steen Erik Rasmussen | Audit | 0 companies |
| Hans Gustav Brix | Management | 0 companies |
| Else Hansen | Audit | 0 companies |
| Fritz Bødker Thomsen | Management | 0 companies |