| Revenue | DKK -138K | -64% |
| EBITDA | DKK -138K | +64% |
| Net profit | DKK -159K | +63% |
| Total assets | DKK 1,5M | -8% |
| Equity | DKK 764K | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 422 | 456 | 476 | 551 | 561 | 583 | 604 | 673 | 297 | 721 | 90 | -380 | -138 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 171 | 151 | 129 | 217 | 219 | 284 | 239 | 274 | 297 | 721 | -158 | -380 | -138 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -74 | -14 | -35 | -26 | -25 |
| EBIT | 171 | 151 | 129 | 217 | 219 | 284 | 239 | 274 | 223 | 707 | -193 | -406 | -164 |
| Net financials | -99 | -66 | -59 | -69 | -71 | -65 | -93 | -124 | -109 | -85 | -28 | -30 | 7 |
| Profit before tax | 73 | 85 | 70 | 148 | 148 | 218 | 146 | 150 | 114 | 622 | -221 | -436 | -156 |
| Tax | 13 | 20 | 18 | 35 | 32 | 48 | 33 | 34 | 42 | 58 | 17 | -0 | 3 |
| Net profit | 59 | 65 | 53 | 113 | 116 | 170 | 113 | 116 | 72 | 563 | -239 | -435 | -159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.217 | 3.468 | 3.468 | 3.468 | 3.588 | 3.588 | 4.278 | 4.832 | 4.323 | 3.012 | 2.720 | 1.633 | 1.503 |
| Equity | 373 | 438 | 491 | 604 | 720 | 890 | 1.003 | 1.119 | 1.227 | 1.678 | 1.359 | 923 | 764 |
| Long-term debt | 1.873 | 1.776 | 1.673 | 1.568 | 1.427 | 1.320 | 1.212 | 1.554 | 2.791 | 546 | 634 | 631 | 683 |
| Short-term debt | 952 | 1.235 | 1.285 | 1.275 | 1.420 | 1.355 | 2.039 | 2.131 | 277 | 758 | 697 | 50 | 24 |
| Total debt | 2.825 | 3.011 | 2.957 | 2.843 | 2.847 | 2.675 | 3.251 | 3.686 | 3.068 | 1.304 | 1.331 | 681 | 707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Frederik Møbjerg Nielsen | Audit | 0 companies |