| Revenue | — | — |
| EBITDA | DKK -4,5M | -314% |
| Net profit | DKK -4,4M | -276% |
| Total assets | DKK 32,8M | -12% |
| Equity | DKK 32,7M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.633 | 5.398 | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.633 | 5.398 | 2.456 | -5.821 | 1.628 | -15 | -16 | -16 | -17 | 4.828 | -18.728 | -11.639 | -1.100 | -4.549 |
| Depreciation & amort. | -0 | 27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -102 | -0 |
| EBIT | 4.633 | 5.371 | 2.456 | -5.821 | 1.628 | -15 | -16 | -16 | -17 | 4.828 | -18.728 | -11.639 | -1.201 | -4.549 |
| Net financials | 273 | 283 | 2.771 | -5.654 | 1.797 | 14.204 | 16.556 | -23.981 | 3.175 | 5.005 | -18.548 | -11.454 | -1.020 | -4.357 |
| Profit before tax | 4.906 | 5.653 | 2.755 | -5.669 | 1.782 | 14.188 | 16.540 | -23.997 | 3.158 | 4.989 | -18.567 | -11.477 | -1.143 | -4.380 |
| Tax | 1.355 | -2.004 | 62 | 30 | 31 | 31 | 32 | 31 | 31 | 32 | 31 | 31 | 31 | 32 |
| Net profit | 3.551 | 7.582 | 2.693 | -5.699 | 1.751 | 14.158 | 16.507 | -24.028 | 3.127 | 4.957 | -18.598 | -11.507 | -1.174 | -4.412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.365 | 54.946 | 57.639.643 | 51.941 | 53.692 | 68.740 | 84.369 | 60.330 | 63.456 | 68.413 | 49.817 | 38.313 | 37.170 | 32.759 |
| Equity | 47.350 | 54.931 | 57.624.643 | 51.926 | 53.677 | 67.835 | 84.342 | 60.315 | 63.441 | 68.398 | 49.800 | 38.293 | 37.119 | 32.707 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 15 | 15.000 | 15 | 15 | 905 | 27 | 15 | 15 | 15 | 17 | 20 | 51 | 52 |
| Total debt | 15 | 15 | 15.000 | 15 | 15 | 905 | 27 | 15 | 15 | 15 | 17 | 20 | 51 | 52 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 1997 | — | — |
ET | Audit | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Frank Rasmussen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |