| Revenue | DKK 0 | — |
| EBITDA | DKK -125K | +1% |
| Net profit | DKK -7K | -113% |
| Total assets | DKK 3,2M | -3% |
| Equity | DKK 3,1M | -4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -60 | -73 | -49 | -13 | -12 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -75 | -10 | -0 | -10 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -19 | -104 | -98 | -135 | -83 | -49 | -23 | -12 | -53 | -12 | -143 | -127 | -125 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -19 | -104 | -98 | -135 | -83 | -49 | -23 | -12 | -53 | -12 | -143 | -127 | -125 |
| Net financials | -7 | 242 | 126 | 236 | 164 | 223 | -197 | 443 | 279 | 403 | 222 | 173 | 166 | 90 |
| Profit before tax | -33 | 222 | 94 | 138 | 29 | 141 | -246 | 420 | 267 | 350 | 211 | 31 | 40 | -36 |
| Tax | -14 | 55 | -0 | -0 | 0 | -0 | -1 | -12 | 0 | 1 | 1 | -21 | -19 | -28 |
| Net profit | -19 | 168 | 23 | 138 | 29 | 141 | -245 | 432 | 267 | 348 | 210 | 51 | 59 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.078 | 3.217 | 3.000 | 2.979 | 2.935 | 2.755 | 2.459 | 2.799 | 2.907 | 3.267 | 3.418 | 3.304 | 3.332 | 3.236 |
| Equity | 2.774 | 2.894 | 2.584 | 2.672 | 2.651 | 2.741 | 2.393 | 2.721 | 2.878 | 3.226 | 3.323 | 3.260 | 3.201 | 3.072 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 304 | 323 | 416 | 307 | 284 | 14 | 66 | 78 | 30 | 41 | 94 | 44 | 131 | 165 |
| Total debt | 304 | 323 | 416 | 307 | 284 | 14 | 66 | 78 | 30 | 41 | 94 | 44 | 131 | 165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Audit | Audit | 2000 | — | — |
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Hjortkjær | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |