| Revenue | DKK -27K | +59% |
| EBITDA | DKK -127K | -646% |
| Net profit | DKK -2,8M | -135% |
| Total assets | DKK 29,5M | -6% |
| Equity | DKK 19,7M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -2.156 | -882 | -669 | -980 | 979 | 1.194 | — | — | -13 | -31 | -16 | -17 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 |
| EBITDA | -10 | -2.146 | 868 | 657 | 968 | 967 | 1.178 | 476 | 700 | -13 | -31 | -16 | -17 | -127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -2.146 | 868 | 657 | 968 | 967 | 1.178 | 476 | 700 | -13 | -31 | -16 | -17 | -127 |
| Net financials | -346 | -479 | 363 | 138 | 616 | 273 | 367 | 1.649 | 1.065 | 1.556 | 223 | 2.665 | 8.598 | -2.723 |
| Profit before tax | -355 | -2.972 | 1.231 | 795 | 1.584 | 1.241 | 1.546 | 1.633 | 1.052 | 1.542 | 191 | 2.649 | 8.581 | -2.850 |
| Tax | 21 | -1 | 28 | 29 | -0 | 26 | 23 | 221 | 25 | 38 | -23 | 120 | 455 | -0 |
| Net profit | -377 | -2.971 | 1.203 | 766 | 1.584 | 1.215 | 1.523 | 1.412 | 1.027 | 1.504 | 215 | 2.529 | 8.126 | -2.850 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.965 | 8.458 | 10.244 | 11.375 | 13.148 | 12.457 | 19.027 | 20.285 | 22.518 | 20.349 | 20.527 | 23.841 | 31.222 | 29.481 |
| Equity | 2.737 | 5.545 | 7.573 | 8.340 | 9.924 | 11.139 | 12.718 | 13.974 | 14.885 | 12.135 | 12.236 | 14.651 | 22.769 | 19.689 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 4.031 | 4.112 | 4.195 | 4.279 | 4.279 | 4.279 | 430 | 241 |
| Short-term debt | 4.229 | -2.914 | 2.671 | 3.035 | 3.224 | 1.318 | 2.279 | 2.200 | 3.437 | 3.935 | 4.011 | 4.911 | 8.023 | 9.551 |
| Total debt | 4.229 | -2.914 | 2.671 | 3.035 | 3.224 | 1.318 | 6.310 | 6.312 | 7.632 | 8.214 | 8.291 | 9.190 | 8.453 | 9.793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL | Audit | 2003 | — | — |
| Audit | 1998 | — | — | |
PH Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2004 | |
| Individual | 15.0% | 0.0% | 2004 | |
| Individual | 15.0% | 0.0% | 2004 | |
| Individual | 15.0% | 0.0% | 2004 | |
| Individual | 5.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Lynggaard Iversen | Audit | 0 companies |
| Revisionsfirmaet Tange & Lassen | Audit | 0 companies |
| Peter Huuse Sørensen | Management | 0 companies |