| Revenue | DKK 186K | -44% |
| EBITDA | DKK -93K | -412% |
| Net profit | DKK -90K | -325% |
| Total assets | DKK 607K | -12% |
| Equity | DKK 421K | -18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 445 | 472 | 397 | 452 | 371 | 322 | 377 | 322 | 346 | 450 | 510 | 189 | 329 | 186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 77 | 141 | 57 | 81 | 38 | 1 | 69 | -1 | 67 | 162 | 205 | -131 | 30 | -93 |
| Depreciation & amort. | -57 | -11 | -7 | -13 | -6 | -6 | -1 | -1 | -4 | -4 | -4 | -4 | -3 | -0 |
| EBIT | 20 | 130 | 50 | 68 | 33 | -5 | 68 | -2 | 63 | 157 | 201 | -135 | 27 | -93 |
| Net financials | -30 | -19 | -5 | -8 | -10 | -5 | -7 | -5 | -5 | 1 | 1 | 4 | 13 | 3 |
| Profit before tax | -10 | 112 | 45 | 60 | 22 | -10 | 62 | -7 | 58 | 158 | 202 | -130 | 40 | -90 |
| Tax | 10 | 24 | 12 | 16 | 6 | -0 | 13 | -0 | 12 | 34 | 45 | -0 | -0 | -0 |
| Net profit | -20 | 88 | 33 | 44 | 16 | -10 | 49 | -7 | 46 | 124 | 157 | -130 | 40 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 663 | 674 | 663 | 720 | 727 | 697 | 774 | 750 | 687 | 845 | 911 | 712 | 694 | 607 |
| Equity | 142 | 230 | 263 | 307 | 323 | 313 | 362 | 355 | 401 | 524 | 641 | 471 | 511 | 421 |
| Long-term debt | 214 | 159 | 78 | 70 | 73 | 66 | 73 | 110 | 59 | 43 | 33 | 0 | 0 | 0 |
| Short-term debt | 307 | 286 | 322 | 343 | 331 | 318 | 340 | 285 | 228 | 277 | 237 | 241 | 183 | 186 |
| Total debt | 521 | 445 | 400 | 413 | 404 | 384 | 412 | 395 | 287 | 321 | 269 | 238 | 183 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Audit | Audit | 1996 | — | — |
KE | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1993 | |
| Individual | 50.0% | 50.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Erik Rasmussen | Audit | 0 companies |
| Karna Emilie Pedersen | Audit | 0 companies |