| Revenue | DKK 115K | -26% |
| EBITDA | DKK 115K | -26% |
| Net profit | DKK 99K | -27% |
| Total assets | DKK 1,6M | -1% |
| Equity | DKK 1,4M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 242 | 37 | -3 | 159 | 175 | -30 | 97 | 84 | 72 | 80 | 79 | 77 | 156 | 115 |
| Staff expenses | -514 | -0 | -50 | -297 | -359 | -125 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -272 | 37 | -53 | -138 | -184 | -155 | 97 | 84 | 72 | 80 | 79 | 77 | 156 | 115 |
| Depreciation & amort. | -6 | -5 | -5 | -5 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -278 | 32 | -57 | -142 | -193 | -155 | 97 | 84 | 72 | 80 | 79 | 77 | 156 | 115 |
| Net financials | 30 | 73 | 48 | -0 | 58 | -147 | -103 | -18 | -411 | 36 | -25 | 17 | -20 | -16 |
| Profit before tax | -247 | 105 | -9 | -143 | -135 | -302 | -6 | 66 | -339 | 117 | 54 | 94 | 136 | 99 |
| Tax | -61 | 32 | 2 | -35 | -30 | -42 | 12 | 14 | 67 | 40 | -0 | -0 | -0 | -0 |
| Net profit | -186 | 73 | -11 | -108 | -106 | -259 | -18 | 52 | -406 | 77 | 54 | 94 | 136 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.900 | 1.827 | 1.827 | 1.703 | 1.654 | 2.180 | 2.081 | 2.045 | 1.604 | 1.580 | 1.538 | 1.536 | 1.566 | 1.551 |
| Equity | 1.699 | 1.772 | 1.760 | 1.652 | 1.546 | 1.287 | 1.269 | 1.321 | 915 | 991 | 1.045 | 1.139 | 1.275 | 1.375 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 526 | 453 | 375 | 293 | 287 | 0 |
| Short-term debt | 201 | 55 | 66 | 51 | 107 | 893 | 812 | 724 | 163 | 135 | 118 | 104 | 4 | 176 |
| Total debt | 201 | 55 | 66 | 51 | 107 | 893 | 812 | 724 | 689 | 588 | 493 | 397 | 291 | 176 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Løfqvist | Board of Directors | 0 companies |
| Gun-Lis Ewelyn Penlau | Chairman | 0 companies |
| Ole Hansen | Board of Directors | 0 companies |
| Petra Tromholt Penlau | Board of Directors | 0 companies |