| Revenue | DKK -14K | +55% |
| EBITDA | DKK -14K | -55% |
| Net profit | DKK -132K | +46% |
| Total assets | DKK 10K | +404% |
| Equity | DKK -2,3M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -16 | 13 | -5 | 42 | 33 | 70 | 36 | -19 | -21 | -13 | -13 | -9 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -16 | 13 | -5 | 42 | 33 | 70 | 36 | -19 | -21 | -13 | -13 | -9 | -14 |
| Depreciation & amort. | -8 | -8 | -13 | -8 | -66 | -191 | -175 | -175 | -117 | -78 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -24 | 1 | -13 | -25 | -158 | -105 | -139 | -136 | -99 | -13 | -13 | -9 | -14 |
| Net financials | 192 | 483 | 693 | 665 | 333 | 161 | -390 | 127 | -213 | 323 | -1.158 | -1.676 | -132 | -118 |
| Profit before tax | 175 | 459 | 694 | 651 | 308 | 2 | -495 | -12 | -349 | 224 | -1.171 | -1.689 | -141 | -132 |
| Tax | -0 | -0 | -0 | 82 | 18 | 21 | -102 | 15 | 12 | -30 | -11 | -0 | 104 | -0 |
| Net profit | 175 | 459 | 694 | 569 | 290 | -18 | -393 | -27 | -361 | 254 | -1.160 | -1.689 | -246 | -132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 668 | 1.087 | 1.326 | 1.871 | 2.829 | 2.638 | 4.183 | 3.210 | 2.514 | 2.454 | 1.272 | 112 | 2 | 10 |
| Equity | 358 | 817 | 1.318 | 1.788 | 1.978 | 1.856 | 1.254 | 1.127 | 694 | 948 | -211 | -1.900 | -2.146 | -2.278 |
| Long-term debt | 0 | 0 | 0 | 0 | 617 | 465 | 2.309 | 550 | 150 | 149 | 0 | 0 | 0 | 0 |
| Short-term debt | 310 | 270 | 9 | 79 | 214 | 304 | 619 | 1.532 | 1.669 | 1.357 | 1.483 | 1.422 | 1.463 | 1.968 |
| Total debt | 310 | 270 | 9 | 79 | 831 | 770 | 2.928 | 2.082 | 1.819 | 1.506 | 1.483 | 1.422 | 1.463 | 1.968 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Gramstrup | Audit | 0 companies |