| Revenue | DKK 473K | -16% |
| EBITDA | DKK -46K | -1029% |
| Net profit | DKK -151K | -2379% |
| Total assets | DKK 417K | -13% |
| Equity | DKK 173K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 150 | 124 | 355 | 398 | 390 | 340 | 560 | 493 | 376 | 633 | 840 | 562 | 473 |
| Staff expenses | -0 | -0 | -59 | -80 | -73 | -1 | -315 | -389 | -494 | -565 | -493 | -557 | -519 |
| EBITDA | 150 | 124 | 297 | 318 | 317 | 339 | 245 | 104 | -118 | 68 | 347 | 5 | -46 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 150 | 124 | 297 | 318 | 317 | 339 | 245 | 104 | -118 | 68 | 347 | 5 | -46 |
| Net financials | -41 | -58 | -62 | -53 | -37 | -48 | -74 | -10 | -12 | 230 | 0 | -11 | -105 |
| Profit before tax | 109 | 66 | 234 | 265 | 280 | 291 | 171 | 95 | -130 | 298 | 347 | -6 | -151 |
| Tax | 27 | 47 | 52 | 58 | 62 | 65 | 40 | 22 | -28 | -0 | 61 | -0 | -0 |
| Net profit | 82 | 19 | 183 | 207 | 219 | 226 | 131 | 73 | -101 | 298 | 286 | -6 | -151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 366 | 374 | 293 | 302 | 247 | 118 | 204 | 204 | 194 | 430 | 685 | 478 | 417 |
| Equity | -1.257 | -1.238 | -1.056 | -849 | -630 | -405 | -274 | -201 | -302 | -4 | 281 | 298 | 173 |
| Long-term debt | 1.551 | 1.415 | 1.030 | 752 | 510 | 207 | 82 | 82 | 82 | 102 | 200 | 0 | 0 |
| Short-term debt | 72 | 197 | 318 | 399 | 367 | 315 | 396 | 323 | 414 | 333 | 203 | 180 | 244 |
| Total debt | 1.623 | 1.613 | 1.349 | 1.151 | 877 | 522 | 478 | 405 | 496 | 435 | 403 | 180 | 244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Margrethe Tømmerup | Audit | 0 companies |