| Revenue | DKK 444K | +2% |
| EBITDA | DKK -39K | -391% |
| Net profit | DKK -39K | -400% |
| Total assets | DKK 404K | -5% |
| Equity | DKK 286K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -1 | -2 | -0 | 184 | 275 | 284 | 345 | 407 | 460 | 479 | 523 | 433 | 444 |
| Staff expenses | -0 | -0 | -0 | -0 | -150 | -0 | -277 | -362 | -380 | -408 | -381 | -406 | -420 | -483 |
| EBITDA | -1 | -0 | -2 | -0 | 34 | 275 | 7 | -16 | 27 | 52 | 98 | 116 | 13 | -39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | -0 | -2 | -0 | 34 | 275 | 7 | -16 | 27 | 52 | 98 | 116 | 13 | -39 |
| Net financials | 0 | 0 | 0 | 0 | -9 | -7 | -0 | -0 | -1 | -1 | -1 | 0 | -0 | 0 |
| Profit before tax | -1 | -0 | -2 | -0 | 24 | 268 | 6 | -17 | 26 | 51 | 97 | 116 | 13 | -39 |
| Tax | 0 | 0 | 240 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1 | -1 | -242 | -0 | 24 | 268 | 6 | -17 | 26 | 51 | 97 | 116 | 13 | -39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 241 | 240 | 0 | 0 | 130 | 88 | 107 | 113 | 210 | 197 | 289 | 424 | 423 | 404 |
| Equity | -18 | -19 | -261 | -261 | -237 | 31 | 38 | 21 | 47 | 99 | 195 | 311 | 324 | 286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 259 | 259 | 261 | 261 | 367 | 57 | 70 | 92 | 163 | 99 | 94 | 112 | 99 | 118 |
| Total debt | 259 | 259 | 261 | 261 | 367 | 57 | 70 | 92 | 163 | 99 | 94 | 112 | 99 | 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Audit | Audit | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Jørner | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |