| Revenue | DKK 706K | +59% |
| EBITDA | DKK 25K | -20% |
| Net profit | DKK 16K | -38% |
| Total assets | DKK 635K | +2% |
| Equity | DKK 236K | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 217 | 236 | 239 | 412 | 383 | 323 | 318 | 149 | 588 | 205 | 89 | 433 | 444 | 706 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -201 | -268 | -438 |
| EBITDA | -21 | 7 | -8 | 71 | 86 | 12 | 34 | -42 | 146 | 2 | -17 | 63 | 31 | 25 |
| Depreciation & amort. | -0 | -18 | -20 | -30 | -86 | -10 | -15 | -6 | -7 | -18 | -4 | -4 | -2 | -2 |
| EBIT | -21 | -11 | -28 | 41 | -0 | 2 | 19 | -48 | 138 | -16 | -21 | 59 | 28 | 22 |
| Net financials | -0 | 0 | -0 | 0 | 0 | -1 | -2 | -1 | -2 | -4 | -4 | 0 | 0 | -0 |
| Profit before tax | -21 | -11 | -28 | 41 | -0 | 1 | 18 | -49 | 136 | -20 | -25 | 59 | 28 | 22 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 16 | 1 | -0 | 2 | 2 | 6 |
| Net profit | -21 | -11 | -28 | 41 | -0 | 1 | 18 | -49 | 121 | -20 | -25 | 57 | 26 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.096 | 1.069 | 1.020 | 960 | 865 | 796 | 898 | 531 | 746 | 637 | 578 | 735 | 623 | 635 |
| Equity | 1.024 | 1.013 | 985 | 927 | 726 | 627 | 544 | 495 | 616 | 596 | 570 | 451 | 355 | 236 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 72 | 55 | 35 | 34 | 139 | 170 | 354 | 36 | 130 | 42 | 8 | 284 | 268 | 399 |
| Total debt | 72 | 55 | 35 | 34 | 139 | 170 | 354 | 36 | 130 | 42 | 8 | 284 | 268 | 399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Iacobsen | Audit | 0 companies |