| Revenue | DKK -29K | -35% |
| EBITDA | DKK -29K | +35% |
| Net profit | DKK 896K | -75% |
| Total assets | DKK 8M | -8% |
| Equity | DKK 7,9M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -46 | 28 | -7 | -7 | 55 | 83 | 64 | 98 | 2 | 91 | -63 | -45 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -46 | 28 | -7 | -7 | 55 | 90 | 64 | 97 | 298 | 130 | -63 | -45 | -29 |
| Depreciation & amort. | -0 | -19 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -290 | -0 | -0 |
| EBIT | -9 | -64 | -3 | -7 | -7 | 55 | 90 | 64 | 97 | 298 | 130 | -353 | -45 | -29 |
| Net financials | -556 | 111 | 129 | 217 | 303 | 245 | 490 | 173 | -575 | 815 | 1.322 | 2.507 | 3.605 | 905 |
| Profit before tax | -565 | 46 | 126 | 211 | 296 | 300 | 580 | 237 | -478 | 1.113 | 1.452 | 2.155 | 3.560 | 876 |
| Tax | -1 | -17 | -2 | -0 | -1 | 1 | 11 | -2 | -1 | 44 | 26 | -81 | -6 | -21 |
| Net profit | -564 | 63 | 127 | 211 | 297 | 300 | 569 | 239 | -477 | 1.069 | 1.426 | 2.235 | 3.565 | 896 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 727 | 857 | 822 | 1.033 | 1.330 | 2.761 | 3.338 | 3.501 | 2.949 | 4.713 | 5.615 | 5.478 | 8.624 | 7.957 |
| Equity | 618 | 680 | 807 | 1.018 | 1.315 | 1.615 | 2.081 | 2.020 | 1.435 | 2.504 | 3.380 | 5.115 | 7.931 | 7.927 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.132 | 1.039 | 1.000 | 954 | 917 | 1.066 | 0 | 0 | 0 |
| Short-term debt | 109 | 177 | 15 | 15 | 15 | 15 | 218 | 479 | 560 | 1.226 | 1.092 | 363 | 693 | 30 |
| Total debt | 109 | 177 | 15 | 15 | 15 | 1.146 | 1.258 | 1.479 | 1.514 | 2.143 | 2.157 | 363 | 693 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Audit | Audit | 1994 | — | — |
P | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Henrik Sattrup | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |