| Revenue | DKK -181K | -8% |
| EBITDA | DKK 916K | +487% |
| Net profit | DKK -2M | -157% |
| Total assets | DKK 65,9M | -4% |
| Equity | DKK 63,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | -33 | -34 | -42 | -61 | -45 | -43 | -60 | -247 | -175 | -203 | -125 | -197 | -181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -146 | -120 | -114 | -91 | -126 | -103 | -99 | -112 | -247 | -175 | -203 | -125 | -237 | 916 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -146 | -120 | -114 | -91 | -126 | -103 | -99 | -112 | -247 | -175 | -203 | -125 | -237 | 916 |
| Net financials | 1.205 | 2.760 | 6.250 | 5.482 | 2.469 | 5.093 | 4.674 | 21.090 | 91 | 11.216 | 1.677 | 2.220 | 4.359 | -2.622 |
| Profit before tax | 1.058 | 2.640 | 6.138 | 5.392 | 2.343 | 4.990 | 4.575 | 20.978 | -156 | 11.041 | 1.474 | 2.095 | 4.162 | -1.706 |
| Tax | -354 | 220 | 526 | 570 | -33 | 360 | 32 | 374 | -52 | 2.109 | 80 | 494 | 674 | 275 |
| Net profit | 1.412 | 2.420 | 5.612 | 4.822 | 2.376 | 4.631 | 4.543 | 20.604 | -104 | 8.932 | 1.394 | 1.601 | 3.448 | -1.981 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.335 | 23.466 | 27.475 | 31.304 | 32.655 | 35.996 | 39.297 | 59.398 | 57.791 | 67.906 | 68.487 | 67.406 | 68.462 | 65.943 |
| Equity | 21.313 | 22.808 | 27.308 | 30.642 | 32.472 | 35.959 | 39.249 | 58.853 | 57.749 | 65.681 | 66.075 | 66.676 | 67.204 | 63.223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 657 | 166 | 661 | 182 | 37 | 48 | 546 | 43 | 2.225 | 2.413 | 731 | 1.258 | 2.720 |
| Total debt | 22 | 657 | 166 | 661 | 182 | 37 | 48 | 546 | 43 | 2.225 | 2.413 | 731 | 1.258 | 2.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Meldgaard Henriksen | Audit | 0 companies |