| Revenue | DKK -75K | +100% |
| EBITDA | DKK -75K | -121% |
| Net profit | DKK 330K | -42% |
| Total assets | DKK 14,5M | +3% |
| Equity | DKK 14,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 444 | 287 | 188 | 195 | -19 | -41 | -74 | -5 | -1 | -26 | -81 | -26 | -38 | -75 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 311 | 143 | -17 | -2 | -19 | -41 | -74 | -5 | -1 | -26 | -81 | -26 | -34 | -75 |
| Depreciation & amort. | 344 | -241 | -161 | -0 | -60 | -165 | -0 | -0 | -51 | -0 | -0 | -0 | -0 | -35 |
| EBIT | -33 | -98 | -178 | -2 | -79 | -206 | -74 | -5 | -52 | -26 | -81 | -26 | -34 | -110 |
| Net financials | 379 | 377 | -4.716 | 863 | -506 | 1.123 | 317 | 38 | 1.316 | 1.113 | 484 | 869 | 713 | 462 |
| Profit before tax | 346 | 279 | -4.894 | 862 | -585 | 917 | 244 | 33 | 1.264 | 1.088 | 402 | 844 | 679 | 352 |
| Tax | -0 | -0 | 20 | 13 | -163 | 103 | -58 | -25 | -16 | 177 | -31 | 111 | 111 | 21 |
| Net profit | 346 | 279 | -4.913 | 848 | -422 | 814 | 302 | 58 | 1.280 | 910 | 434 | 733 | 568 | 330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.046 | 10.793 | 7.369 | 8.804 | 7.524 | 8.234 | 8.424 | 8.472 | 9.752 | 10.676 | 12.786 | 13.500 | 14.171 | 14.541 |
| Equity | 10.885 | 10.806 | 7.274 | 8.024 | 7.503 | 8.216 | 8.414 | 8.472 | 9.752 | 10.662 | 12.726 | 13.459 | 14.026 | 14.356 |
| Long-term debt | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 |
| Short-term debt | 143 | -13 | 95 | 779 | 21 | 18 | 10 | 0 | 0 | 14 | 60 | 42 | 145 | 149 |
| Total debt | 161 | -13 | 95 | 780 | 21 | 18 | 10 | 0 | 0 | 14 | 60 | 42 | 145 | 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 1992 | — | — |
KN Management | Management | 2020 | — | — |
VN Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Leth Andersen | Audit | 0 companies |
| Kirsten Nørskov Neergaard | Management | 0 companies |
| Vagn Nielsen Bennetsen | Management | 0 companies |