| Revenue | DKK -23K | -45% |
| EBITDA | DKK -23K | +45% |
| Net profit | DKK 275K | -38% |
| Total assets | DKK 6,3M | +2% |
| Equity | DKK 5,7M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.112 | 1.042 | 869 | 1.026 | 774 | 706 | 215 | 83 | 0 | -29 | -42 | -39 | -41 | -23 |
| Staff expenses | -534 | -484 | -484 | -484 | -484 | -304 | -144 | -132 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 480 | 508 | 300 | 468 | 220 | 317 | 219 | -178 | -23 | -29 | -42 | -39 | -41 | -23 |
| Depreciation & amort. | -0 | 14 | -84 | -84 | -84 | -84 | 120 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 480 | 494 | 216 | 384 | 136 | 233 | 99 | -178 | -23 | -29 | -42 | -39 | -41 | -23 |
| Net financials | 453 | 270 | 300 | 391 | 71 | 354 | -321 | 872 | 97 | 813 | -1.041 | 592 | 486 | 350 |
| Profit before tax | 933 | 764 | 516 | 776 | 207 | 587 | -222 | 694 | 74 | 784 | -1.083 | 553 | 445 | 327 |
| Tax | 168 | 176 | 126 | 183 | 52 | 141 | -63 | 152 | 17 | 173 | -0 | -0 | -0 | 53 |
| Net profit | 765 | 588 | 390 | 593 | 155 | 446 | -159 | 542 | 57 | 612 | -1.083 | 553 | 445 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.452 | 5.793 | 5.854 | 6.223 | 6.102 | 6.142 | 5.851 | 5.958 | 5.936 | 6.642 | 5.258 | 5.767 | 6.139 | 6.286 |
| Equity | 5.260 | 5.548 | 5.637 | 5.930 | 5.786 | 5.932 | 5.573 | 5.915 | 5.772 | 6.184 | 4.901 | 5.253 | 5.577 | 5.717 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 192 | 233 | 207 | 289 | 316 | 211 | 278 | 43 | 164 | 459 | 357 | 513 | 562 | 570 |
| Total debt | 192 | 233 | 207 | 289 | 316 | 211 | 278 | 43 | 164 | 459 | 357 | 513 | 562 | 570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2002 | — | — |
P | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kallermann | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |