| Revenue | DKK 226K | -53% |
| EBITDA | DKK 6K | -95% |
| Net profit | DKK -166K | -90% |
| Total assets | DKK 550K | -16% |
| Equity | DKK 165K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126 | 336 | 399 | 284 | 317 | 303 | 431 | 413 | 273 | 306 | 347 | 487 | 483 | 226 |
| Staff expenses | -0 | -0 | -94 | -1 | -3 | -26 | -155 | -135 | -76 | -86 | -86 | -255 | -365 | -221 |
| EBITDA | 126 | 362 | 305 | 283 | 314 | 277 | 277 | 278 | 197 | 220 | 261 | 232 | 118 | 6 |
| Depreciation & amort. | 75 | 197 | 197 | 266 | -267 | -228 | -289 | -278 | -258 | -243 | -226 | -230 | -230 | -203 |
| EBIT | 51 | 165 | 108 | 16 | 46 | 49 | -12 | -1 | -61 | -24 | 35 | 2 | -111 | -198 |
| Net financials | -4 | -7 | -6 | -3 | -3 | -5 | -3 | -4 | 66 | -3 | -1 | -0 | -1 | -6 |
| Profit before tax | 47 | 132 | 102 | 14 | 43 | 44 | -16 | -4 | 5 | -27 | 36 | 2 | -112 | -204 |
| Tax | 12 | 40 | 23 | 3 | -6 | 10 | -3 | -7 | 1 | -6 | 8 | 0 | -25 | -38 |
| Net profit | 35 | 119 | 79 | 10 | 49 | 34 | -12 | 3 | 4 | -21 | 28 | 2 | -87 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.077 | 2.238 | 920 | 1.278 | 896 | 1.165 | 854 | 699 | 747 | 740 | 922 | 757 | 657 | 550 |
| Equity | 129 | 249 | 328 | 339 | 388 | 421 | 409 | 412 | 410 | 388 | 416 | 418 | 331 | 165 |
| Long-term debt | 0 | 0 | 66 | 66 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.863 | 1.865 | 378 | 725 | 365 | 590 | 296 | 145 | 196 | 217 | 365 | 199 | 211 | 307 |
| Total debt | 1.863 | 1.865 | 444 | 791 | 365 | 590 | 296 | 145 | 196 | 217 | 365 | 199 | 211 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Audit | Audit | 1997 | — | — |
HG Management | Management | 1997 | — | — |
LR Audit | Audit | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Flenør Balle | Audit | 0 companies |
| Hans Gustav Brix | Management | 0 companies |
| Leif Robert Jacobsen | Audit | 0 companies |