| Revenue | DKK -254K | -122% |
| EBITDA | DKK -255K | -127% |
| Net profit | DKK -16,4M | -57% |
| Total assets | DKK 66,3M | -19% |
| Equity | DKK 57,8M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 401 | 177 | -133 | -427 | -184 | 133 | 340 | 29 | 453 | 1.034 | 770 | 1.954 | 1.178 | -254 |
| Staff expenses | -302 | -178 | -176 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -369 | -0 | -220 | -1 |
| EBITDA | -3.199 | -1 | 43 | -427 | -184 | 133 | 340 | 29 | 453 | 1.034 | 402 | 1.954 | 959 | -255 |
| Depreciation & amort. | -0 | -0 | -0 | 42 | -42 | -42 | -77 | -89 | -97 | -98 | -98 | -0 | -0 | -0 |
| EBIT | -3.199 | -1 | 43 | -469 | -226 | 91 | 263 | -60 | 357 | 936 | 303 | 1.954 | 959 | -255 |
| Net financials | -29 | 472 | 1.978 | 2.836 | 432 | 120 | 1.002 | 3.336 | -673 | 2.038 | -4.001 | -3.897 | -11.031 | -15.472 |
| Profit before tax | -3.229 | 472 | 2.021 | 2.367 | 206 | 211 | 1.265 | 3.276 | -316 | 2.974 | -3.698 | -1.943 | -10.073 | -15.727 |
| Tax | -0 | 1 | -201 | -7 | -49 | 74 | -14 | 329 | -423 | 352 | 151 | 382 | 360 | 634 |
| Net profit | -3.229 | 471 | 2.223 | 2.374 | 255 | 137 | 1.279 | 2.947 | 106 | 2.622 | -3.849 | -2.326 | -10.433 | -16.362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.571 | 7.618 | 14.508 | 18.517 | 20.116 | 27.016 | 35.287 | 39.958 | 40.337 | 187.785 | 77.037 | 71.800 | 81.931 | 66.342 |
| Equity | 630 | 1.101 | 3.225 | 5.498 | 5.752 | 5.890 | 7.169 | 10.115 | 10.222 | 172.003 | 63.802 | 65.617 | 74.270 | 57.841 |
| Long-term debt | 2.678 | 2.956 | 7.876 | 3.352 | 3.076 | 3.057 | 6.143 | 6.371 | 7.112 | 6.178 | 469 | 254 | 373 | 634 |
| Short-term debt | 2.262 | 3.561 | 3.406 | 9.668 | 11.288 | 18.069 | 21.975 | 23.472 | 23.003 | 9.603 | 12.767 | 5.929 | 7.288 | 7.867 |
| Total debt | 4.941 | 6.517 | 11.283 | 13.020 | 14.364 | 21.126 | 28.118 | 29.843 | 30.116 | 15.781 | 13.236 | 6.183 | 7.661 | 8.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — | |
BL Unofficial title | Unofficial title | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bigler & Kallesøe | Audit | 0 companies |
| Bo Lauritzen | Unofficial title | 0 companies |