| Revenue | DKK 411K | +31% |
| EBITDA | DKK 411K | +31% |
| Net profit | DKK -854K | -13% |
| Total assets | DKK 1,2M | -42% |
| Equity | DKK -691K | -525% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 154 | 131 | 195 | 168 | 212 | 234 | 180 | 189 | 277 | 195 | 334 | 279 | 315 | 411 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -96 | -150 | -114 | -177 | -58 | -0 | -0 |
| EBITDA | 154 | 131 | 195 | 168 | 212 | 234 | -20 | 93 | 127 | 80 | 157 | 221 | 315 | 411 |
| Depreciation & amort. | 3 | -0 | -0 | -0 | -3 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 151 | 131 | 195 | 168 | 209 | 230 | -24 | 89 | 127 | 80 | 157 | 221 | 315 | 411 |
| Net financials | 2.290 | 130 | 10 | 92 | 1.011 | -2.075 | -37 | -21 | -46 | -42 | -49 | 0 | -1.000 | -1.175 |
| Profit before tax | -1.559 | 261 | 205 | 260 | -781 | -845 | -61 | 69 | 81 | 38 | 108 | 221 | -685 | -764 |
| Tax | 40 | -0 | 17 | 15 | 26 | 32 | -0 | -0 | 18 | 8 | 24 | 49 | 69 | 91 |
| Net profit | -1.599 | 261 | 188 | 245 | -807 | -878 | -61 | 69 | 63 | 30 | 84 | 173 | -755 | -854 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.024 | 5.053 | 5.099 | 5.084 | 4.096 | 3.063 | 3.049 | 3.052 | 3.114 | 3.029 | 3.087 | 3.085 | 2.048 | 1.184 |
| Equity | 2.026 | 2.287 | 2.378 | 2.525 | 1.618 | 639 | 579 | 647 | 710 | 740 | 825 | 917 | 163 | -691 |
| Long-term debt | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 91 |
| Short-term debt | 2.888 | 2.766 | 2.721 | 2.559 | 2.478 | 2.423 | 2.470 | 2.405 | 2.404 | 2.288 | 2.262 | 2.167 | 1.816 | 1.785 |
| Total debt | 2.998 | 2.766 | 2.721 | 2.559 | 2.478 | 2.423 | 2.470 | 2.405 | 2.404 | 2.288 | 2.262 | 2.167 | 1.886 | 1.875 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF | 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 |
|---|---|---|
| Rene Flemming Mina Jakobsen | Audit | 0 companies |