| Revenue | DKK -319K | +6% |
| EBITDA | DKK -319K | -6% |
| Net profit | DKK -1,6M | -4575% |
| Total assets | DKK 11,4M | -11% |
| Equity | DKK 11,2M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -161 | -147 | -137 | -103 | -287 | -433 | -389 | -359 | -304 | -469 | -589 | -430 | -301 | -319 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -0 | -0 | -0 |
| EBITDA | -161 | -147 | -137 | -103 | -287 | -433 | -389 | -359 | 341 | -479 | -589 | -430 | -301 | -319 |
| Depreciation & amort. | -19 | -78 | -103 | -1.620 | -20 | -17 | -27 | -82 | 323 | -152 | -0 | -0 | -0 | -0 |
| EBIT | -179 | -225 | -240 | -1.724 | -307 | -450 | -415 | -442 | 19 | -631 | -589 | -430 | -301 | -319 |
| Net financials | 773 | 3.805 | 690 | -899 | -134 | 49 | 681 | 437 | 1.774 | 778 | 148 | 1.071 | 272 | -978 |
| Profit before tax | 593 | 3.580 | 450 | -2.239 | -441 | -401 | 265 | 295 | 1.792 | 147 | -441 | 642 | -29 | -1.297 |
| Tax | -21 | 306 | -85 | -182 | -17 | -104 | -36 | -0 | 181 | 80 | -483 | -305 | 6 | 336 |
| Net profit | 614 | 3.273 | 535 | -2.057 | -424 | -297 | 301 | 295 | 1.611 | 67 | 42 | 947 | -35 | -1.633 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.832 | 17.078 | 16.867 | 13.846 | 12.372 | 11.394 | 11.593 | 11.546 | 12.928 | 12.841 | 14.062 | 13.253 | 12.835 | 11.368 |
| Equity | 11.500 | 14.523 | 15.009 | 12.352 | 11.283 | 10.882 | 11.078 | 11.265 | 12.766 | 12.720 | 13.750 | 12.579 | 12.422 | 11.203 |
| Long-term debt | 290 | 545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35 | 2.010 | 1.858 | 1.494 | 1.089 | 512 | 515 | 281 | 162 | 121 | 312 | 674 | 413 | 165 |
| Total debt | 325 | 2.554 | 1.858 | 1.494 | 1.089 | 512 | 515 | 281 | 162 | 121 | 312 | 674 | 413 | 165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Nørgaard | Audit | 0 companies |