| Revenue | DKK -65K | -17% |
| EBITDA | DKK -65K | +17% |
| Net profit | DKK 2,4M | -39% |
| Total assets | DKK 64,4M | +0% |
| Equity | DKK 63,1M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -215 | -128 | -102 | -144 | -133 | -112 | -104 | -118 | -136 | -94 | -67 | -44 | -78 | -65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -215 | -128 | -102 | -144 | -133 | -112 | -104 | -118 | -136 | -94 | -67 | -44 | -78 | -65 |
| Depreciation & amort. | -598 | -5 | -13 | -14 | -9 | -1 | -0 | -6 | -13 | -18 | -12 | -5 | -0 | -0 |
| EBIT | -813 | -133 | -115 | -158 | -141 | -113 | -104 | -124 | -149 | -112 | -78 | -49 | -78 | -65 |
| Net financials | 11.582 | 3.766 | 6.424 | -2.227 | 6.499 | 3.093 | 3.194 | 2.870 | 278 | -1.986 | -15.556 | -4.809 | 5.090 | 3.101 |
| Profit before tax | 10.769 | 3.632 | 6.309 | -2.385 | 6.358 | 2.980 | 3.090 | 2.746 | 129 | -2.098 | -15.634 | -4.858 | 5.012 | 3.036 |
| Tax | 2.694 | 907 | 1.576 | -519 | 1.399 | 597 | 710 | 604 | 29 | -462 | -3.439 | -1.069 | 1.103 | 668 |
| Net profit | 8.075 | 2.725 | 4.732 | -1.866 | 4.959 | 2.383 | 2.380 | 2.142 | 101 | -1.637 | -12.195 | -3.789 | 3.909 | 2.368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 106.647 | 103.244 | 104.714 | 97.878 | 97.052 | 95.275 | 94.819 | 92.139 | 88.529 | 83.375 | 68.885 | 62.978 | 64.205 | 64.447 |
| Equity | 103.436 | 102.162 | 102.894 | 97.028 | 95.987 | 94.370 | 92.750 | 90.891 | 87.492 | 82.855 | 67.661 | 61.371 | 62.781 | 63.149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.211 | 1.082 | 1.820 | 850 | 1.065 | 905 | 2.069 | 1.248 | 1.037 | 520 | 1.225 | 1.607 | 1.424 | 1.298 |
| Total debt | 3.211 | 1.082 | 1.820 | 850 | 1.065 | 905 | 2.069 | 1.248 | 1.037 | 520 | 1.225 | 1.607 | 1.424 | 1.298 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Vilstrup | Board of Directors | 0 companies |