| Revenue | DKK 898K | -68% |
| EBITDA | DKK -2,4M | -28% |
| Net profit | DKK -962K | -147% |
| Total assets | DKK 51,8M | +0% |
| Equity | DKK 45,4M | -2% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.649 | -939 | -90 | -91 | -90 | -82 | -63 | 2.742 | 1.409 | 1.519 | 1.075 | 1.893 | 2.773 | 898 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.144 | -2.919 | -1.887 | -2.021 | -2.981 | -4.656 | -3.303 |
| EBITDA | -2.649 | -939 | -90 | -91 | -90 | -82 | -63 | -401 | -1.510 | -368 | -946 | -1.088 | -1.883 | -2.405 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -807 | -598 | -605 | -645 | -542 | -424 | -127 |
| EBIT | -2.649 | -939 | -90 | -91 | -90 | -82 | -63 | -1.208 | -2.108 | -973 | -1.591 | -1.629 | -2.307 | -2.532 |
| Net financials | -1.715 | 5.241 | 3.973 | 2.125 | -1.630 | 1.242 | -4.722 | 1.659 | 959 | 6.735 | -2.013 | 1.908 | 4.342 | 1.570 |
| Profit before tax | -4.365 | 4.302 | 3.883 | 2.034 | -1.720 | 1.160 | -4.784 | 450 | -1.149 | 5.762 | -3.604 | 278 | 2.036 | -962 |
| Tax | -452 | 1.296 | 1.592 | 686 | 97 | 837 | -433 | -474 | 515 | 531 | -65 | 343 | -0 | -0 |
| Net profit | -3.913 | 3.006 | 2.291 | 1.348 | -1.817 | 323 | -4.351 | 925 | -1.664 | 5.230 | -3.539 | -64 | 2.036 | -962 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.459 | 51.591 | 52.812 | 53.814 | 50.744 | 51.012 | 45.087 | 50.783 | 49.245 | 54.239 | 50.636 | 50.238 | 52.021 | 51.811 |
| Equity | 49.459 | 51.465 | 52.756 | 53.104 | 50.287 | 49.610 | 44.259 | 45.065 | 43.293 | 48.412 | 44.760 | 44.582 | 46.499 | 45.415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 841 | 0 | 3.915 | 3.915 | 4.178 | 3.915 | 3.915 | 3.915 | 3.911 |
| Short-term debt | 0 | 126 | 19 | 674 | 423 | 530 | 828 | 1.804 | 2.038 | 1.650 | 1.961 | 1.742 | 1.607 | 2.485 |
| Total debt | 0 | 126 | 19 | 674 | 423 | 1.371 | 828 | 5.718 | 5.953 | 5.827 | 5.876 | 5.656 | 5.521 | 6.396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 50.0% | 50.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Byskov-Nielsen I/S | Audit | 0 companies |
| Tom Uldall Hansen | Board of Directors | 0 companies |