| Revenue | DKK 933K | +10% |
| EBITDA | DKK 937K | -9% |
| Net profit | DKK 443K | +39% |
| Total assets | DKK 39,1M | +1% |
| Equity | DKK -2,2M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -663 | -100 | -84 | -133 | -102 | -169 | 284 | -144 | -137 | 579 | 443 | 809 | 847 | 933 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -663 | -100 | -84 | -133 | -102 | -979 | 284 | -144 | 659 | 539 | 359 | 843 | 1.029 | 937 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -663 | -100 | -84 | -133 | -102 | -979 | 284 | -144 | 659 | 539 | 359 | 843 | 1.029 | 937 |
| Net financials | -25 | -14 | -25 | -32 | -31 | 1.201 | -508 | -663 | -849 | -933 | -861 | -634 | -711 | -494 |
| Profit before tax | -688 | -114 | -108 | -165 | -133 | 221 | -224 | -807 | -190 | -394 | -503 | 209 | 318 | 443 |
| Tax | -172 | 186 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -516 | -300 | -108 | -165 | -133 | 221 | -224 | -807 | -190 | -394 | -503 | 209 | 318 | 443 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.671 | 4.483 | 4.481 | 4.482 | 4.488 | 18.550 | 26.042 | 31.528 | 37.027 | 37.298 | 37.421 | 38.648 | 38.821 | 39.073 |
| Equity | -575 | -875 | -983 | -1.148 | -1.281 | -1.060 | -1.284 | -2.091 | -2.280 | -2.674 | -3.177 | -2.968 | -2.650 | -2.207 |
| Long-term debt | 5.212 | 3.539 | 5.199 | 5.191 | 5.184 | 6.030 | 5.945 | 9.078 | 14.722 | 39.101 | 39.435 | 41.082 | 40.903 | 40.685 |
| Short-term debt | 34 | 1.819 | 266 | 438 | 586 | 13.580 | 21.381 | 24.540 | 24.585 | 872 | 1.163 | 534 | 568 | 595 |
| Total debt | 5.246 | 5.358 | 5.464 | 5.630 | 5.770 | 19.609 | 27.326 | 33.618 | 39.307 | 39.972 | 40.598 | 41.616 | 41.471 | 41.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1993 | — | — | |
VD Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Kjeld Kappel & Co | Audit | 0 companies |
| Viggo Dresing | Management | 0 companies |