| Revenue | DKK -337K | +175% |
| EBITDA | DKK -337K | -175% |
| Net profit | DKK 26K | -97% |
| Total assets | DKK 11,5M | -2% |
| Equity | DKK 11,3M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -75 | -108 | -150 | -190 | -102 | -163 | -197 | -216 | -204 | -208 | -123 | -337 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | 655 | -75 | -108 | -150 | -190 | -102 | -163 | -197 | -216 | -204 | -208 | -123 | -337 |
| Depreciation & amort. | 125 | 365 | 84 | -84 | -0 | -0 | -50 | -86 | -86 | -86 | -86 | -36 | -17 | -67 |
| EBIT | -170 | 291 | -159 | -192 | -150 | -190 | -152 | -249 | -284 | -303 | -290 | -244 | -139 | -405 |
| Net financials | 791 | 111 | 1.011 | -142 | 645 | 928 | -254 | 648 | 137 | 1.403 | -1.396 | 562 | 1.356 | 443 |
| Profit before tax | 621 | 402 | 852 | -334 | 496 | 738 | -406 | 399 | -146 | 1.100 | -1.686 | 318 | 1.216 | 38 |
| Tax | 154 | 12 | 137 | -38 | 88 | 160 | -89 | 64 | -37 | 241 | -347 | 70 | 268 | 12 |
| Net profit | 467 | 390 | 716 | -296 | 408 | 578 | -317 | 335 | -109 | 859 | -1.339 | 248 | 949 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.473 | 13.959 | 14.108 | 13.370 | 13.244 | 13.561 | 12.716 | 12.814 | 12.449 | 12.817 | 11.024 | 11.118 | 11.744 | 11.452 |
| Equity | 13.968 | 13.725 | 13.891 | 13.195 | 13.203 | 13.281 | 12.464 | 12.548 | 12.239 | 12.298 | 10.743 | 10.991 | 11.640 | 11.316 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 0 |
| Short-term debt | 504 | 232 | 218 | 175 | 41 | 281 | 253 | 266 | 210 | 403 | 280 | 127 | 103 | 136 |
| Total debt | 504 | 232 | 218 | 175 | 41 | 281 | 253 | 266 | 210 | 519 | 280 | 127 | 103 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kallermann | Audit | 0 companies |