| Revenue | DKK 53K | -11% |
| EBITDA | DKK 17K | -45% |
| Net profit | DKK -482K | -141% |
| Total assets | DKK 31,6M | -2% |
| Equity | DKK 21,8M | -3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 40 | 29 | 29 | 29 | 46 | 76 | 76 | 80 | 68 | 63 | 58 | 59 | 53 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -93 | -31 | -18 | -22 | -80 | 1 | 36 | 45 | 48 | 13 | -59 | 32 | 30 | 17 |
| Depreciation & amort. | -29 | -29 | -29 | -29 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -122 | -59 | -46 | -51 | -109 | 1 | 36 | 45 | 48 | 13 | -59 | 32 | 30 | 17 |
| Net financials | -1.615 | 1.576 | 4.682 | 3.196 | 1.436 | 3.859 | 531 | 616 | 1.098 | 3.877 | -492 | 2.135 | 1.741 | -652 |
| Profit before tax | -1.737 | 1.517 | 4.636 | 3.145 | 1.327 | 3.860 | 566 | 661 | 1.147 | 3.890 | -551 | 2.167 | 1.771 | -635 |
| Tax | -522 | 81 | 361 | 715 | 286 | 850 | -256 | 34 | 205 | 739 | -346 | 518 | 593 | -153 |
| Net profit | -1.215 | 1.435 | 4.274 | 2.430 | 1.041 | 3.010 | 823 | 627 | 941 | 3.151 | -205 | 1.636 | 1.162 | -482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.338 | 15.075 | 20.524 | 21.206 | 14.226 | 20.709 | 17.892 | 18.027 | 18.847 | 27.798 | 28.114 | 33.130 | 32.382 | 31.628 |
| Equity | 3.330 | 4.669 | 8.846 | 11.178 | 12.119 | 15.028 | 15.751 | 16.278 | 17.094 | 20.121 | 19.806 | 21.327 | 22.372 | 21.768 |
| Long-term debt | 1.631 | 1.575 | 1.519 | 1.465 | 1.409 | 1.354 | 1.295 | 1.237 | 1.197 | 1.731 | 1.057 | 996 | 1.460 | 906 |
| Short-term debt | 9.360 | 8.736 | 9.703 | 8.118 | 257 | 3.887 | 497 | 131 | 87 | 5.477 | 7.161 | 10.333 | 8.077 | 8.669 |
| Total debt | 10.991 | 10.311 | 11.223 | 9.582 | 1.667 | 5.241 | 1.793 | 1.368 | 1.284 | 7.208 | 8.218 | 11.329 | 9.536 | 9.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Falk Djernes | Audit | 0 companies |