| Revenue | DKK -17K | +6% |
| EBITDA | DKK -17K | -6% |
| Net profit | DKK 51K | -80% |
| Total assets | DKK 4,1M | -1% |
| Equity | DKK 4,1M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -12 | -11 | -13 | -11 | -12 | -13 | -12 | -14 | -16 | -14 | -14 | -16 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -12 | -11 | -13 | -11 | -12 | -13 | -12 | -14 | -16 | -14 | -14 | -16 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -12 | -11 | -13 | -11 | -12 | -13 | -12 | -14 | -16 | -14 | -14 | -16 | -17 |
| Net financials | 174 | 274 | 244 | 292 | 106 | 295 | -322 | 326 | 190 | 686 | -341 | 866 | 339 | 86 |
| Profit before tax | 165 | 262 | 233 | 278 | 95 | 283 | -335 | 313 | 176 | 670 | -355 | 852 | 323 | 69 |
| Tax | 41 | 65 | 58 | 66 | 21 | 62 | -73 | 69 | 39 | 149 | -78 | 188 | 71 | 19 |
| Net profit | 123 | 196 | 175 | 212 | 73 | 220 | -262 | 244 | 137 | 521 | -277 | 664 | 252 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.899 | 2.153 | 2.318 | 2.526 | 2.556 | 2.796 | 2.516 | 2.761 | 2.922 | 3.564 | 3.141 | 3.885 | 4.171 | 4.108 |
| Equity | 1.888 | 2.084 | 2.260 | 2.472 | 2.545 | 2.766 | 2.504 | 2.749 | 2.885 | 3.406 | 3.129 | 3.793 | 4.045 | 4.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 69 | 58 | 54 | 11 | 31 | 12 | 12 | 37 | 157 | 12 | 91 | 125 | 12 |
| Total debt | 11 | 69 | 58 | 54 | 11 | 31 | 12 | 12 | 37 | 157 | 12 | 91 | 125 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1996 | |
| Individual | 33.3% | 33.3% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Madsen | Audit | 0 companies |