| Revenue | DKK -21K | +51% |
| EBITDA | DKK -21K | -51% |
| Net profit | DKK 214K | -3% |
| Total assets | DKK 9,1M | +2% |
| Equity | DKK 8,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.005 | 348 | 320 | 89 | 96 | 102 | 110 | 92 | 1.232 | -36 | -22 | -14 | -21 |
| Staff expenses | -443 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 562 | 6.522 | 320 | 89 | 96 | 1.134 | 110 | 92 | 1.232 | -36 | -22 | -14 | -21 |
| Depreciation & amort. | -109 | 3.101 | -75 | -75 | -75 | 516 | -43 | -43 | -32 | -0 | -0 | -0 | -0 |
| EBIT | 453 | 3.421 | 245 | 14 | 21 | 618 | 67 | 49 | 1.199 | -36 | -22 | -14 | -21 |
| Net financials | -3.383 | 5.515 | -1.649 | -5.237 | 2.121 | 5.527 | 368 | 302 | 3.303 | 3 | 118 | 295 | 289 |
| Profit before tax | -2.931 | 8.936 | -1.404 | -5.223 | 2.142 | 6.145 | 435 | 351 | 4.502 | -33 | 96 | 281 | 267 |
| Tax | 36 | 809 | 34 | -70 | -46 | 81 | -10 | 16 | 211 | -51 | 16 | 59 | 53 |
| Net profit | -2.966 | 8.127 | -1.438 | -5.153 | 2.189 | 6.065 | 445 | 335 | 4.291 | 18 | 80 | 221 | 214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.984 | 11.925 | 9.871 | 6.012 | 8.976 | 13.812 | 9.346 | 8.978 | 17.973 | 9.172 | 8.629 | 8.917 | 9.137 |
| Equity | -3.142 | 5.800 | 3.741 | -1.412 | 777 | 6.738 | 7.078 | 7.305 | 11.486 | 8.504 | 8.527 | 8.689 | 8.842 |
| Long-term debt | 4.074 | 50 | -39 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.015 | 6.053 | 6.091 | 7.422 | 8.199 | 7.061 | 2.265 | 1.640 | 6.487 | 668 | 103 | 228 | 294 |
| Total debt | 12.089 | 6.103 | 6.091 | 7.422 | 8.199 | 7.061 | 2.265 | 1.640 | 6.487 | 668 | 103 | 228 | 294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
R- | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSKONTORET - AARS ApS | Audit | 0 companies |
| Helga Holmager | Chairman | 0 companies |
| Michael Serup | Board of Directors | 0 companies |