| Revenue | DKK -69K | +20% |
| EBITDA | DKK -553K | -15% |
| Net profit | DKK 1,5M | -13% |
| Total assets | DKK 22,8M | -2% |
| Equity | DKK 22,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -74 | -96 | -97 | -69 | -68 | -69 | -81 | -70 | -66 | -68 | -88 | -54 | -58 | -69 |
| Staff expenses | -1.023 | -1.113 | -1.278 | -1.203 | -1.203 | -1.203 | -1.203 | -1.204 | -1.204 | -783 | -364 | -364 | -424 | -484 |
| EBITDA | -1.097 | -1.209 | -1.375 | -1.272 | -1.238 | -1.273 | -1.284 | -1.274 | -1.270 | -851 | -452 | -418 | -482 | -553 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.097 | -1.209 | -1.375 | -1.272 | -1.238 | -1.273 | -1.284 | -1.274 | -1.270 | -851 | -452 | -418 | -482 | -553 |
| Net financials | 1.677 | 4.224 | 3.593 | 2.358 | 1.039 | 2.503 | 337 | 2.612 | -912 | 1.300 | -2.681 | 906 | 2.262 | 2.098 |
| Profit before tax | 581 | 3.014 | 2.219 | 1.086 | -199 | 1.230 | -947 | 1.338 | -2.182 | 449 | -3.133 | 488 | 1.780 | 1.544 |
| Tax | 40 | 658 | 532 | 159 | 17 | 191 | 0 | 72 | -0 | -0 | -0 | 22 | -0 | -1 |
| Net profit | 541 | 2.356 | 1.686 | 927 | -216 | 1.040 | -947 | 1.266 | -2.182 | 449 | -3.133 | 466 | 1.780 | 1.545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.220 | 28.810 | 28.524 | 28.976 | 28.084 | 28.124 | 26.177 | 26.442 | 24.058 | 24.343 | 21.134 | 21.001 | 23.295 | 22.834 |
| Equity | 26.155 | 28.261 | 27.947 | 28.825 | 28.009 | 28.049 | 26.103 | 26.368 | 23.887 | 24.281 | 21.091 | 20.957 | 22.238 | 22.782 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 549 | 577 | 151 | 75 | 75 | 74 | 74 | 171 | 62 | 43 | 43 | 1.057 | 52 |
| Total debt | 65 | 549 | 577 | 151 | 75 | 75 | 74 | 74 | 171 | 62 | 43 | 43 | 1.057 | 52 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Henrik Tjørning | Audit | 0 companies |