| Revenue | DKK -30K | +4% |
| EBITDA | DKK -30K | -4% |
| Net profit | DKK -1,5M | -147% |
| Total assets | DKK 20,2M | -7% |
| Equity | DKK 19,3M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | 11 | 5 | 20 | -8 | -15 | -21 | -17 | -20 | -21 | -24 | -28 | -29 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3 | 4 | -1 | 14 | -8 | -15 | -21 | -17 | -20 | -21 | -24 | -28 | -29 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3 | 4 | -1 | 14 | -8 | -15 | -21 | -17 | -20 | -21 | -24 | -28 | -29 | -30 |
| Net financials | 500 | 872 | 1.692 | 1.577 | 1.172 | 1.906 | 723 | 1.048 | 2.220 | 3.855 | 5 | 2.583 | 4.017 | -1.788 |
| Profit before tax | 503 | 875 | 1.691 | 1.606 | 1.164 | 1.892 | 702 | 1.031 | 2.200 | 3.834 | -19 | 2.555 | 3.989 | -1.818 |
| Tax | -1 | 154 | 331 | 319 | 14 | 231 | -2 | 62 | 292 | 701 | -118 | 462 | 787 | -327 |
| Net profit | 505 | 722 | 1.360 | 1.272 | 1.150 | 1.660 | 704 | 969 | 1.908 | 3.133 | 99 | 2.093 | 3.192 | -1.491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.979 | 4.489 | 6.310 | 7.403 | 7.822 | 9.569 | 10.133 | 10.734 | 13.618 | 16.747 | 16.212 | 18.321 | 21.694 | 20.185 |
| Equity | 125 | 125 | 125 | 6.744 | 7.815 | 9.425 | 10.077 | 10.695 | 12.549 | 15.626 | 15.669 | 17.705 | 20.838 | 19.287 |
| Long-term debt | 0 | 0 | 0 | 254 | 0 | 135 | 40 | 22 | 1.052 | 439 | 526 | 160 | 68 | 169 |
| Short-term debt | 566 | 403 | 739 | 404 | 7 | 9 | 17 | 17 | 17 | 682 | 17 | 456 | 787 | 729 |
| Total debt | 0 | 137 | 318 | 658 | 7 | 144 | 57 | 38 | 1.069 | 1.121 | 543 | 616 | 856 | 898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Lauritzen | Audit | 0 companies |