| Revenue | DKK 9K | -122% |
| EBITDA | DKK -412K | +8% |
| Net profit | DKK -220K | -257% |
| Total assets | DKK 4,7M | -5% |
| Equity | DKK 4,4M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | 44 | 333 | 28 | 27 | 97 | 160 | 272 | -0 | -131 | 4 | -36 | -42 | 9 |
| Staff expenses | -0 | -0 | -0 | -0 | -393 | -393 | -395 | -393 | -396 | -403 | -397 | -396 | -396 | -395 |
| EBITDA | -34 | 37 | 207 | 28 | -367 | -296 | -235 | -122 | 1.526 | -534 | -467 | -491 | -450 | -412 |
| Depreciation & amort. | -0 | -205 | -197 | -181 | -173 | -143 | -154 | -141 | 961 | -82 | -106 | -82 | -91 | -38 |
| EBIT | -34 | -168 | 10 | -152 | -540 | -438 | -389 | -263 | 565 | -615 | -574 | -572 | -540 | -450 |
| Net financials | 316 | 90 | 365 | 138 | 521 | 388 | 137 | 126 | 53 | 419 | -670 | 278 | 479 | 125 |
| Profit before tax | 281 | -77 | 375 | -14 | -19 | -50 | -252 | -137 | 618 | -196 | -1.244 | -294 | -62 | -325 |
| Tax | 11 | -24 | 110 | 14 | -119 | -15 | -41 | -55 | 305 | -42 | -447 | -82 | -0 | -105 |
| Net profit | 270 | -54 | 266 | -29 | 100 | -35 | -210 | -83 | 314 | -155 | -798 | -212 | -62 | -220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.407 | 9.577 | 9.623 | 8.549 | 8.224 | 9.158 | 8.250 | 8.141 | 8.106 | 7.680 | 5.479 | 5.265 | 4.930 | 4.692 |
| Equity | — | 8.121 | 8.087 | 7.488 | 7.388 | 6.653 | 6.337 | 6.149 | 6.354 | 6.087 | 5.176 | 4.846 | 4.663 | 4.443 |
| Long-term debt | 1.985 | 920 | 851 | 779 | 708 | 1.803 | 1.731 | 1.666 | 1.333 | 1.310 | 125 | 113 | 93 | 76 |
| Short-term debt | 458 | 536 | 686 | 211 | 129 | 702 | 182 | 327 | 419 | 283 | 178 | 306 | 175 | 173 |
| Total debt | 2.443 | 1.456 | 1.537 | 991 | 836 | 2.505 | 1.913 | 1.993 | 1.752 | 1.593 | 303 | 419 | 268 | 250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR | Audit | 1997 | — | — |
FB | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Rikardt Bendixen | Audit | 0 companies |
| Find Brødsgaard Schmidt | Audit | 0 companies |