| Revenue | DKK 391K | -39% |
| EBITDA | DKK 27K | +107% |
| Net profit | DKK -256K | -70% |
| Total assets | DKK 20M | -2% |
| Equity | DKK 19,2M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 4.154 | 270 | 502 | 653 | 667 | 765 | 678 | 498 | 639 | 391 |
| Staff expenses | -0 | -0 | -0 | -0 | -53 | -221 | -365 | -765 | -757 | -842 | -897 | -885 | -892 | -664 |
| EBITDA | 1.006 | 933 | 973 | 478 | 4.102 | 50 | 413 | -42 | 264 | 367 | -594 | -552 | -388 | 27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 53 | -142 | -92 | -67 | -149 | -158 | -158 | -149 | -141 | -178 |
| EBIT | 1.006 | 933 | 973 | 478 | 4.049 | -92 | 321 | -109 | 115 | 209 | -752 | -700 | -529 | -151 |
| Net financials | 1.157 | 1.587 | 1.090 | 1.006 | 3.667 | 650 | -805 | 1.258 | 898 | 1.652 | -505 | 755 | 351 | -150 |
| Profit before tax | 1.455 | 1.424 | 1.388 | 1.341 | 3.828 | 558 | -484 | 1.149 | 1.013 | 1.861 | -1.257 | 54 | -178 | -302 |
| Tax | 182 | 44 | 174 | 279 | -13 | 123 | -106 | 253 | 224 | 410 | -276 | 3 | -28 | -45 |
| Net profit | 1.273 | 1.380 | 1.215 | 1.062 | 3.841 | 435 | -378 | 896 | 789 | 1.451 | -981 | 51 | -150 | -256 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.647 | 16.073 | 16.677 | 17.765 | 21.532 | 21.885 | 22.936 | 24.106 | 24.973 | 24.161 | 22.750 | 21.299 | 20.425 | 19.971 |
| Equity | 13.903 | 14.984 | 16.098 | 17.059 | 20.900 | 21.231 | 20.747 | 21.535 | 22.114 | 21.413 | 20.318 | 20.251 | 19.600 | 19.209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.514 | 1.514 | 1.514 | 1.514 | 1.514 | 0 | 0 | 0 |
| Short-term debt | 344 | 795 | 244 | 331 | 226 | 177 | 312 | 441 | 580 | 341 | 301 | 428 | 243 | 225 |
| Total debt | 344 | 795 | 244 | 331 | 226 | 177 | 1.826 | 1.955 | 2.094 | 1.855 | 1.815 | 428 | 243 | 225 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Kaj Olsen Statsaut. revisorer | Audit | 0 companies |