| Revenue | DKK -72K | +64% |
| EBITDA | DKK -82K | -52% |
| Net profit | DKK -932K | -133% |
| Total assets | DKK 18,9M | -8% |
| Equity | DKK 18,9M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -43 | -40 | -57 | -59 | -59 | -63 | -60 | -46 | -48 | -40 | -52 | -44 | -72 |
| Staff expenses | -12 | -12 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -0 | -11 | -13 | -10 | -10 |
| EBITDA | -74 | -81 | -97 | -116 | -64 | -64 | -68 | -65 | -51 | -48 | -51 | -65 | -54 | -82 |
| Depreciation & amort. | -0 | -0 | -423 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -81 | -520 | -116 | -64 | -64 | -68 | -65 | -51 | -48 | -51 | -65 | -54 | -82 |
| Net financials | 180 | 128 | 922 | 1.581 | 16 | 1.490 | 1.506 | 752 | -197 | 3.921 | 2.253 | 981 | 3.668 | -845 |
| Profit before tax | 25 | 48 | 402 | 1.465 | -47 | 1.426 | 1.439 | 687 | -248 | 3.873 | 2.202 | 916 | 3.614 | -927 |
| Tax | 24 | -99 | 208 | 355 | -8 | 314 | 317 | 161 | 1 | 814 | 490 | 213 | 805 | 5 |
| Net profit | 2 | 516 | 194 | 1.110 | -40 | 1.113 | 1.122 | 526 | -249 | 3.058 | 1.712 | 703 | 2.809 | -932 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.885 | 8.388 | 8.636 | 9.834 | 9.425 | 10.704 | 11.583 | 12.102 | 11.724 | 15.409 | 16.789 | 17.166 | 20.467 | 18.912 |
| Equity | 7.868 | 8.290 | 8.437 | 9.498 | 9.409 | 10.471 | 11.541 | 12.014 | 11.711 | 14.715 | 16.370 | 17.016 | 19.825 | 18.893 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 98 | 199 | 336 | 17 | 233 | 42 | 87 | 13 | 694 | 419 | 150 | 642 | 19 |
| Total debt | 17 | 98 | 199 | 336 | 17 | 233 | 42 | 87 | 13 | 694 | 419 | 150 | 642 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2000 | — | — |
| Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Else Kaja Skau-Andersen | Management | 0 companies |
| Revi-Merco A/S Statsaut. revisorer | Audit | 0 companies |