| Revenue | DKK -185K | +32% |
| EBITDA | DKK -289K | +23% |
| Net profit | DKK -317K | +36% |
| Total assets | DKK 889K | -18% |
| Equity | DKK -163K | -206% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | 760 | 2.256 | 1.874 | 793 | 459 | 1.229 | 551 | 105 | 121 | 490 | 608 | -141 | -185 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -341 | -88 | -285 | -469 | -460 | -232 | -103 |
| EBITDA | -12 | 31 | 81 | 17 | -147 | -148 | -110 | 210 | 17 | -165 | 21 | 148 | -373 | -289 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -102 | -102 | -0 | -0 | -102 | -102 | -102 | -0 |
| EBIT | -12 | 31 | 81 | 17 | -147 | -148 | -212 | 107 | 17 | -165 | -81 | 46 | -476 | -289 |
| Net financials | 0 | 0 | -39 | 0 | 0 | 213 | -7 | -2 | -15 | -10 | -8 | -16 | -23 | -28 |
| Profit before tax | -12 | 31 | 42 | 17 | -147 | 65 | -219 | 105 | 3 | -175 | -89 | 30 | -499 | -317 |
| Tax | -0 | -0 | 9 | 15 | -0 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 31 | 33 | 2 | -147 | 51 | -219 | 105 | 3 | -175 | -89 | 30 | -499 | -317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.533 | 1.820 | 1.715 | 1.786 | 1.781 | 1.235 | 1.347 | 1.650 | 1.597 | 1.011 | 1.022 | 1.315 | 1.078 | 889 |
| Equity | 1.528 | 1.559 | 1.592 | 1.594 | 1.447 | 998 | 779 | 884 | 887 | 712 | 623 | 653 | 154 | -163 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Short-term debt | 5 | 261 | 123 | 192 | 334 | 237 | 568 | 766 | 711 | 299 | 399 | 662 | 924 | 1.047 |
| Total debt | 5 | 261 | 123 | 192 | 334 | 237 | 568 | 766 | 711 | 299 | 399 | 662 | 924 | 1.052 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Audit | Audit | 2003 | — | — |
HC Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Iacobsen | Audit | 0 companies |
| Hans Christoffersen | Management | 0 companies |