| Revenue | DKK -61K | -139% |
| EBITDA | DKK -61K | -200% |
| Net profit | DKK -69K | -284% |
| Total assets | DKK 1M | -14% |
| Equity | DKK 759K | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.663 | 1.406 | 1.496 | 2.006 | 2.073 | 1.379 | 1.756 | 145 | — | 25 | 8 | 158 | -61 |
| Staff expenses | -0 | -0 | -0 | -480 | -634 | -980 | -821 | -137 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 268 | -12 | 159 | 338 | 250 | 2.516 | -242 | -377 | -75 | -84 | -108 | 61 | -61 |
| Depreciation & amort. | -0 | -0 | -3 | -4 | -4 | -244 | -450 | -0 | -0 | -0 | -0 | -13 | -48 |
| EBIT | 268 | -12 | 156 | 333 | 245 | 2.272 | -692 | -377 | -75 | -84 | -108 | 48 | -109 |
| Net financials | -107 | -91 | -73 | -72 | -27 | -310 | -44 | -55 | -21 | 0 | 0 | 0 | -5 |
| Profit before tax | 161 | -103 | 82 | 261 | 218 | 1.963 | -736 | -432 | -71 | -84 | -108 | 48 | -114 |
| Tax | -0 | -0 | -83 | 53 | 42 | 389 | -140 | -54 | 83 | -18 | -23 | 21 | -45 |
| Net profit | 161 | -103 | 809 | 208 | 176 | 1.574 | -595 | -377 | -179 | -65 | -85 | 38 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.750 | 2.862 | 3.558 | 3.794 | 3.556 | 5.782 | 3.754 | 2.550 | 1.103 | 928 | 811 | 1.221 | 1.046 |
| Equity | 128 | 51 | 721 | 910 | 1.075 | 2.649 | 1.384 | 1.138 | 1.074 | 895 | 811 | 848 | 759 |
| Long-term debt | 2.147 | 2.036 | 1.936 | 1.820 | 1.677 | 1.583 | 1.556 | 1.275 | 0 | 0 | 0 | 247 | 202 |
| Short-term debt | 314 | 640 | 628 | 771 | 501 | 794 | 607 | 22 | 29 | 33 | 0 | 109 | 85 |
| Total debt | 2.461 | 2.676 | 2.563 | 2.591 | 2.178 | 2.377 | 2.163 | 1.297 | 29 | 33 | 0 | 357 | 287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Audit | Audit | 1994 | — | — |
PH Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Høxbro Larsen | Audit | 0 companies |
| Per Hauberg Hansen | Management | 0 companies |