| Revenue | DKK -18K | +137% |
| EBITDA | DKK -18K | -137% |
| Net profit | DKK 250K | -6% |
| Total assets | DKK 2,3M | +13% |
| Equity | DKK 2,3M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 176 | 111 | 1.473 | -59 | -44 | -43 | -38 | -29 | -13 | -8 | -8 | -18 |
| Staff expenses | -0 | -43 | -46 | -54 | -36 | -36 | -36 | -36 | -18 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | 133 | 65 | 1.420 | -95 | -80 | -80 | -74 | -47 | -13 | -8 | -8 | -18 |
| Depreciation & amort. | -83 | -79 | -79 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -69 | 54 | -14 | 1.420 | -95 | -80 | -80 | -74 | -47 | -13 | -8 | -8 | -18 |
| Net financials | -154 | 179 | 39 | 16 | 54 | 277 | -52 | 462 | 513 | 375 | -432 | 275 | 292 |
| Profit before tax | -222 | 233 | 25 | 1.436 | -41 | 197 | -131 | 387 | 466 | 362 | -440 | 268 | 275 |
| Tax | -0 | -100 | -62 | 300 | -8 | 43 | -29 | 85 | 103 | 81 | -0 | -0 | 24 |
| Net profit | -222 | 333 | 87 | 1.136 | -33 | 154 | -103 | 302 | 363 | 281 | -440 | 268 | 250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.049 | 5.370 | 5.327 | 2.663 | 2.151 | 2.102 | 1.793 | 1.917 | 2.261 | 2.500 | 1.850 | 2.045 | 2.303 |
| Equity | 1.118 | 1.450 | 1.439 | 2.475 | 2.122 | 2.076 | 1.773 | 1.875 | 2.138 | 2.310 | 1.770 | 2.037 | 2.288 |
| Long-term debt | 3.740 | 3.710 | 3.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 191 | 209 | 261 | 187 | 29 | 27 | 19 | 42 | 122 | 191 | 81 | 8 | 15 |
| Total debt | 3.931 | 3.919 | 3.887 | 187 | 29 | 27 | 19 | 42 | 122 | 191 | 81 | 8 | 15 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Knuth Frederiksen | Chairman | 0 companies |