| Revenue | DKK -3K | -76% |
| EBITDA | DKK -3K | +93% |
| Net profit | DKK 55K | -30% |
| Total assets | DKK 984K | -7% |
| Equity | DKK 968K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 173 | 174 | 42 | -279 | -86 | -102 | -56 | 20 | -21 | -19 | 87 | -13 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -35 | -86 | -67 | -36 | -79 | -128 | -104 | -44 | -32 | -0 |
| EBITDA | 98 | 173 | 174 | 42 | -244 | -172 | 171 | -92 | -59 | -149 | -123 | 43 | -45 | -3 |
| Depreciation & amort. | -11 | -11 | -11 | -11 | -0 | -541 | 170 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 87 | 162 | 163 | 31 | -244 | -714 | 1 | -92 | -59 | -149 | -123 | 43 | -45 | -3 |
| Net financials | -355 | -366 | -509 | 3.947 | -2.400 | -33 | -11 | 47 | -63 | 88 | -118 | 62 | 123 | 58 |
| Profit before tax | -268 | -204 | -346 | 3.977 | -2.638 | -677 | -10 | -44 | -122 | -61 | -241 | 106 | 78 | 55 |
| Tax | 22 | 36 | 39 | 5 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -289 | -240 | -385 | 3.972 | -2.628 | -677 | -10 | -44 | -122 | -61 | -241 | 106 | 78 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.731 | 4.502 | 4.036 | 7.392 | 4.751 | 3.641 | 2.694 | 2.380 | 1.673 | 1.480 | 1.120 | 1.122 | 1.062 | 984 |
| Equity | 3.560 | 3.224 | 2.740 | 6.611 | 3.783 | 2.920 | 2.660 | 2.366 | 1.634 | 1.459 | 1.104 | 1.092 | 1.048 | 968 |
| Long-term debt | 788 | 678 | 570 | 463 | 547 | 362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 366 | 588 | 711 | 307 | 421 | 359 | 34 | 14 | 39 | 21 | 16 | 30 | 14 | 16 |
| Total debt | 1.154 | 1.266 | 1.281 | 771 | 968 | 721 | 34 | 14 | 39 | 21 | 16 | 30 | 14 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Brink Thomsen | Audit | 0 companies |