| Revenue | DKK -395K | -63% |
| EBITDA | DKK -2,5M | +22% |
| Net profit | DKK -7,2M | -172% |
| Total assets | DKK 125,3M | -10% |
| Equity | DKK 118,4M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 1.161 | 3.436 | -450 | 942 | -471 | 863 | 2.359 | 2.182 | -708 | -865 | -1.060 | -395 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -692 | -510 | -272 | -508 | -657 | -1.631 | -2.098 | -1.805 | -2.019 |
| EBITDA | -642 | -1.442 | -2.943 | 1.230 | -1.936 | -476 | -1.085 | 460 | 1.851 | 1.199 | -2.705 | -2.964 | -3.265 | -2.544 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -621 | -440 | -421 | -419 | -564 | -480 | -411 | -558 | -556 |
| EBIT | -642 | -1.442 | -2.943 | 1.230 | -1.936 | -1.097 | -1.525 | 39 | 1.432 | 635 | -3.185 | -3.375 | -3.823 | -3.100 |
| Net financials | 1.388 | 8.413 | 10.059 | 12.915 | 7.744 | 6.107 | 2.893 | 2.114 | 5.327 | 21.036 | 27.748 | 16.659 | 1.176 | -4.105 |
| Profit before tax | 746 | 6.972 | 7.115 | 14.146 | 1.963 | 5.011 | 1.368 | 2.152 | 6.759 | 21.671 | 24.563 | 13.285 | -2.647 | -7.205 |
| Tax | 418 | 1.864 | 1.171 | 1.901 | 720 | 718 | 446 | 399 | 367 | 4.325 | -2 | -0 | -0 | -0 |
| Net profit | 327 | 5.108 | 5.944 | 12.244 | 1.243 | 4.293 | 922 | 1.753 | 6.392 | 17.346 | 24.565 | 13.285 | -2.647 | -7.205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124.541 | 119.853 | 121.430 | 133.022 | 134.526 | 136.200 | 130.610 | 119.301 | 121.427 | 138.802 | 153.313 | 170.363 | 139.800 | 125.255 |
| Equity | 123.739 | 118.566 | 120.111 | 124.269 | 120.712 | 123.005 | 116.927 | 118.681 | 120.072 | 133.418 | 150.810 | 157.268 | 126.621 | 118.416 |
| Long-term debt | 0 | 0 | 0 | 6.200 | 10.000 | 10.355 | 9.996 | 0 | 141 | 4.219 | 0 | 0 | 1.381 | 0 |
| Short-term debt | 802 | 1.286 | 1.319 | 2.553 | 3.814 | 2.840 | 3.687 | 621 | 1.214 | 1.166 | 2.503 | 13.095 | 11.799 | 6.840 |
| Total debt | 802 | 1.286 | 1.319 | 8.753 | 13.814 | 13.195 | 13.683 | 621 | 1.355 | 5.385 | 2.503 | 13.095 | 13.179 | 6.840 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Kristian Gade | Board of Directors | 0 companies |
| Jens Knudsen | Chairman | 0 companies |
| Sonja Kirstine Pedersen | Board of Directors | 0 companies |
| Michael Bæk Pedersen | Board of Directors | 0 companies |