| Revenue | DKK -29K | -56% |
| EBITDA | DKK -29K | +56% |
| Net profit | DKK 100K | -52% |
| Total assets | DKK 21,1M | -3% |
| Equity | DKK 14,7M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -21 | -26 | -22 | -27 | -44 | -19 | -24 | -27 | -72 | -90 | -111 | -66 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -373 | -21 | -26 | -22 | -27 | -44 | -19 | -24 | -27 | -72 | -90 | -111 | -66 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -373 | -21 | -26 | -22 | -27 | -44 | -19 | -24 | -27 | -72 | -90 | -111 | -66 | -29 |
| Net financials | 179 | 477 | 3.759 | 992 | 1.522 | 1.246 | 438 | 466 | 817 | 1.588 | 2.062 | 701 | 276 | 158 |
| Profit before tax | -194 | 456 | 3.733 | 970 | 1.494 | 1.202 | 419 | 442 | 790 | 1.516 | 1.972 | 590 | 211 | 129 |
| Tax | 23 | -156 | -19 | -7 | 18 | -7 | 4 | -9 | 3 | -3 | -27 | -25 | 1 | 29 |
| Net profit | -216 | 612 | 3.752 | 977 | 1.476 | 1.209 | 415 | 451 | 787 | 1.519 | 1.999 | 616 | 210 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.591 | 5.373 | 10.254 | 12.110 | 13.121 | 14.616 | 12.125 | 11.608 | 13.155 | 19.226 | 23.779 | 26.840 | 21.801 | 21.106 |
| Equity | 2.477 | 3.089 | 6.841 | 7.818 | 9.193 | 10.299 | 9.758 | 10.101 | 10.778 | 12.184 | 14.068 | 14.684 | 14.772 | 14.737 |
| Long-term debt | 0 | 0 | 0 | 0 | 330 | 0 | 66 | 0 | 0 | 356 | 508 | 489 | 0 | 0 |
| Short-term debt | 2.114 | 2.284 | 3.413 | 4.292 | 3.598 | 4.318 | 2.301 | 1.507 | 2.378 | 6.687 | 9.202 | 11.666 | 7.029 | 6.368 |
| Total debt | 2.114 | 2.284 | 3.413 | 4.292 | 3.928 | 4.318 | 2.367 | 1.507 | 2.378 | 7.042 | 9.710 | 12.156 | 7.029 | 6.368 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Frøhlich | Board of Directors | 0 companies |
| Søren Alrøe | Board of Directors | 0 companies |