| Revenue | DKK 168K | +21% |
| EBITDA | DKK 171K | -40% |
| Net profit | DKK 77K | -51% |
| Total assets | DKK 4,7M | +0% |
| Equity | DKK 2,9M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 234 | -182 | 250 | 299 | 284 | 316 | 291 | 322 | 294 | 265 | 261 | 290 | 139 | 168 |
| Staff expenses | -302 | -169 | -168 | -173 | -221 | -130 | -210 | -189 | -255 | -90 | -59 | -110 | -23 | -0 |
| EBITDA | -68 | 181 | 83 | 126 | 63 | 187 | 81 | 133 | 39 | 175 | 202 | 180 | 283 | 171 |
| Depreciation & amort. | 99 | -97 | -94 | -215 | -210 | -262 | -250 | -195 | -160 | -184 | -266 | -260 | -0 | -0 |
| EBIT | -167 | 84 | -11 | -89 | -147 | -76 | -169 | -61 | -121 | -10 | -65 | -80 | 283 | 171 |
| Net financials | -69 | -69 | -33 | -63 | -36 | -32 | -27 | -27 | -26 | -51 | -23 | -42 | -81 | -71 |
| Profit before tax | -236 | 132 | -44 | -2 | -183 | -107 | -197 | -89 | -147 | -60 | -87 | -121 | 202 | 99 |
| Tax | -0 | -0 | 25 | 75 | -46 | 11 | 3 | 15 | -5 | 25 | -19 | -27 | 46 | 22 |
| Net profit | -236 | 132 | -69 | -77 | -137 | -118 | -200 | -103 | -141 | -86 | -68 | -95 | 156 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.381 | 2.349 | 2.288 | 3.362 | 3.151 | 3.610 | 3.355 | 3.413 | 2.978 | 2.945 | 3.876 | 3.614 | 4.719 | 4.728 |
| Equity | 366 | 234 | 164 | 1.086 | 949 | 1.423 | 1.270 | 1.395 | 1.086 | 1.149 | 2.007 | 1.913 | 2.799 | 2.876 |
| Long-term debt | 1.683 | -1.676 | 1.642 | 1.662 | 1.588 | 1.508 | 1.444 | 1.379 | 1.309 | 1.232 | 1.152 | 1.096 | 956 | 922 |
| Short-term debt | 333 | -440 | 456 | 373 | 420 | 386 | 404 | 388 | 421 | 410 | 360 | 306 | 421 | 386 |
| Total debt | 2.015 | -2.116 | 2.099 | 2.035 | 2.008 | 1.894 | 1.848 | 1.767 | 1.730 | 1.642 | 1.512 | 1.402 | 1.378 | 1.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Audit | Audit | 1993 | — | — |
FM Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Hasselbalch | Audit | 0 companies |
| Flemming Møller | Audit | 0 companies |