| Revenue | DKK -69K | -24% |
| EBITDA | DKK -69K | +24% |
| Net profit | DKK -1,4M | -829% |
| Total assets | DKK 8,5M | -16% |
| Equity | DKK 2,2M | -38% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85 | 0 | -10 | -89 | 68 | -65 | -148 | -118 | -67 | -178 | -290 | -96 | -91 | -69 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -153 | 14.025 | -130 | 11 | -86 | -148 | -118 | -121 | -221 | -290 | -96 | -91 | -69 |
| Depreciation & amort. | 43 | 43 | -7.113 | 30 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -32 |
| EBIT | -57 | -195 | 6.912 | -160 | -20 | -118 | -180 | -150 | -152 | -253 | -322 | -128 | -123 | -101 |
| Net financials | -147 | -25 | -637 | 383 | 558 | 144 | -402 | 145 | 236 | 451 | 178 | 498 | 436 | -1.267 |
| Profit before tax | -204 | -220 | 6.276 | 223 | 538 | 26 | -581 | -4 | 84 | 199 | -144 | 370 | 313 | -1.367 |
| Tax | -51 | -71 | -668 | 81 | 105 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | 126 | -0 |
| Net profit | -153 | -149 | 6.943 | 141 | 433 | 10 | -581 | -4 | 84 | 199 | -144 | 370 | 187 | -1.367 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.159 | 12.988 | 7.897 | 9.688 | 8.931 | 8.628 | 7.687 | 7.848 | 8.021 | 8.792 | 8.496 | 9.540 | 10.100 | 8.532 |
| Equity | 4.885 | 4.736 | 2.913 | 3.054 | 3.488 | 3.498 | 2.917 | 2.912 | 2.996 | 3.195 | 3.051 | 3.421 | 3.609 | 2.241 |
| Long-term debt | 5.494 | 5.494 | 3.826 | 4.560 | 4.626 | 4.511 | 4.492 | 4.526 | 4.520 | 4.515 | 4.324 | 4.283 | 4.576 | 4.506 |
| Short-term debt | 1.215 | 1.265 | 1.158 | 2.052 | 817 | 618 | 278 | 410 | 504 | 1.082 | 1.121 | 1.836 | 1.916 | 1.785 |
| Total debt | 8.274 | 8.252 | 4.984 | 6.633 | 5.443 | 5.130 | 4.770 | 4.936 | 5.024 | 5.597 | 5.445 | 6.119 | 6.492 | 6.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Audit | Audit | 1995 | — | — |
AM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Neumeyer | Audit | 0 companies |
| Anne-Jette Mette Bjørklund | Management | 0 companies |