| Revenue | DKK -15K | +0% |
| EBITDA | DKK -15K | +0% |
| Net profit | DKK 70K | +25% |
| Total assets | DKK 1,2M | +6% |
| Equity | DKK 1,1M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -12 | -12 | — | -12 | -15 | -13 | -13 | -17 | -13 | -15 | -15 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11 | -12 | -12 | 0 | -12 | -15 | -13 | -13 | -17 | -13 | -15 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11 | -12 | -12 | 0 | -12 | -15 | -13 | -13 | -17 | -13 | -15 | -15 | -15 |
| Net financials | -73 | 29 | 61 | 0 | 47 | 43 | -47 | 78 | 1 | 48 | -133 | 71 | 85 |
| Profit before tax | -62 | 17 | 49 | 0 | 35 | 28 | -61 | 65 | -16 | 35 | -148 | 56 | 70 |
| Tax | -16 | 4 | 12 | -0 | 8 | 6 | -13 | 14 | -3 | 8 | -0 | -0 | -0 |
| Net profit | -47 | 13 | 37 | 0 | 27 | 22 | -47 | 51 | -12 | 27 | -148 | 56 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.059 | 1.064 | 0 | 0 | 1.141 | 1.164 | 1.118 | 1.167 | 1.154 | 1.186 | 1.034 | 1.090 | 1.160 |
| Equity | 1.042 | 1.055 | 0 | 0 | 1.129 | 1.151 | 1.103 | 1.154 | 1.142 | 1.169 | 1.021 | 1.077 | 1.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -17 | 10 | 0 | 0 | 12 | 13 | 15 | 13 | 12 | 17 | 13 | 13 | 13 |
| Total debt | -17 | 10 | 0 | 0 | 12 | 13 | 15 | 13 | 12 | 17 | 13 | 13 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1994 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 50.0% | 50.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| John Formsgaard | Audit | 0 companies |