| Revenue | DKK -98K | +79% |
| EBITDA | DKK -198K | -53% |
| Net profit | DKK 978K | -76% |
| Total assets | DKK 35,3M | +1% |
| Equity | DKK 27,9M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -192 | -171 | -177 | -188 | -186 | -178 | -163 | -168 | -169 | -59 | -69 | -62 | -55 | -98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -100 |
| EBITDA | -192 | -171 | -177 | -188 | -186 | -178 | -163 | -168 | -169 | -59 | -69 | -62 | -130 | -198 |
| Depreciation & amort. | -22 | -88 | -91 | -91 | -91 | -32 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -214 | -259 | -269 | -280 | -277 | -210 | -165 | -168 | -169 | -59 | -69 | -62 | -130 | -198 |
| Net financials | 2.931 | 2.109 | 2.593 | 1.925 | 1.247 | 2.227 | -1.371 | 3.834 | 2.098 | 3.872 | -4.122 | 4.032 | 5.449 | 1.456 |
| Profit before tax | 2.717 | 1.850 | 2.325 | 1.646 | 970 | 2.017 | -1.537 | 3.666 | 1.929 | 3.813 | -4.192 | 3.970 | 5.319 | 1.258 |
| Tax | 682 | 479 | 576 | 393 | 218 | 444 | -332 | 809 | 435 | 849 | -966 | 874 | 1.222 | 279 |
| Net profit | 2.035 | 1.371 | 1.749 | 1.253 | 752 | 1.574 | -1.205 | 2.857 | 1.494 | 2.964 | -3.226 | 3.096 | 4.097 | 978 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.691 | 26.908 | 27.098 | 27.011 | 26.287 | 26.494 | 24.430 | 26.690 | 27.414 | 29.125 | 28.597 | 31.338 | 34.885 | 35.323 |
| Equity | 26.190 | 25.961 | 26.109 | 25.762 | 24.914 | 24.887 | 22.082 | 23.339 | 23.232 | 24.596 | 19.770 | 22.867 | 26.964 | 27.942 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 488 | 934 | 983 | 1.249 | 1.373 | 1.607 | 2.347 | 3.351 | 4.181 | 4.529 | 8.827 | 8.471 | 7.921 | 7.381 |
| Total debt | 488 | 934 | 983 | 1.249 | 1.373 | 1.607 | 2.347 | 3.351 | 4.181 | 4.529 | 8.827 | 8.471 | 7.921 | 7.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1994 | |
| Individual | 15.0% | 15.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kaare Led | Audit | 0 companies |