| Revenue | DKK -8K | +223% |
| EBITDA | DKK -8K | -223% |
| Net profit | DKK 481 | -98% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK 273K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 710 | 110 | 200 | 67 | 96 | -3 | 83 | 1 | 30 | 19 | 30 | -2 | -2 | -8 |
| Staff expenses | -270 | -227 | -194 | -131 | -89 | -113 | -178 | -132 | -133 | -65 | -93 | -112 | -0 | -0 |
| EBITDA | -205 | -77 | 104 | -63 | 7 | -116 | -95 | -131 | -104 | -46 | -63 | -115 | -2 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -205 | -77 | 104 | -63 | 7 | -116 | -95 | -131 | -104 | -46 | -63 | -115 | -2 | -8 |
| Net financials | 69 | 34 | 93 | 32 | -0 | 8 | 20 | 5 | 16 | 131 | -80 | 39 | 24 | 8 |
| Profit before tax | -136 | -84 | 99 | -31 | 7 | -108 | -75 | -126 | -87 | 85 | -143 | -76 | 22 | 0 |
| Tax | -0 | -0 | 4 | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -136 | -84 | 95 | -31 | 11 | -108 | -75 | -126 | -87 | 85 | -143 | -76 | 22 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.161 | 1.156 | 1.280 | 1.325 | 1.206 | 1.159 | 1.591 | 1.282 | 1.278 | 1.325 | 1.197 | 1.086 | 1.113 | 1.114 |
| Equity | 861 | 777 | 872 | 841 | 852 | 698 | 623 | 497 | 410 | 494 | 352 | 276 | 298 | 273 |
| Long-term debt | 208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 49 | 74 |
| Short-term debt | 92 | 378 | 404 | 444 | 318 | 461 | 968 | 785 | 869 | 831 | 845 | 775 | 766 | 766 |
| Total debt | 300 | 378 | 408 | 484 | 354 | 461 | 968 | 785 | 869 | 831 | 845 | 810 | 816 | 840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Joensen | Audit | 0 companies |