| Revenue | DKK -6K | -93% |
| EBITDA | DKK -6K | +93% |
| Net profit | DKK 83K | +77% |
| Total assets | DKK 1,2M | -49% |
| Equity | DKK 995K | +9% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 92 | 124 | 75 | 7 | -38 | -42 | -22 | -54 | 77 | 32 | -19 | -83 | -6 |
| Staff expenses | -2 | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 29 | 90 | 123 | 75 | 7 | -38 | -42 | -22 | -54 | 75 | 32 | -19 | -83 | -6 |
| Depreciation & amort. | 34 | 34 | -34 | -33 | -13 | -9 | -21 | -21 | -21 | -18 | -19 | -19 | -19 | -19 |
| EBIT | -5 | 56 | 88 | 42 | -6 | -47 | -62 | -43 | -75 | 58 | 13 | -38 | -102 | -25 |
| Net financials | -2 | 203 | 38 | 212 | -54 | 163 | 53 | 81 | -50 | 495 | -182 | -151 | 149 | 108 |
| Profit before tax | -7 | 259 | 127 | 254 | -60 | 116 | -10 | 38 | -125 | 552 | -169 | -189 | 47 | 83 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -7 | 259 | 127 | 254 | -60 | 116 | -10 | 38 | -125 | 552 | -169 | -189 | 47 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.482 | 1.765 | 1.619 | 1.790 | 1.643 | 1.740 | 1.726 | 1.685 | 1.641 | 2.261 | 2.400 | 2.229 | 2.331 | 1.182 |
| Equity | 928 | 1.187 | 1.314 | 1.467 | 1.407 | 1.422 | 1.309 | 1.242 | 1.009 | 1.451 | 1.169 | 866 | 912 | 995 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 615 | 795 | 1.217 | 1.344 | 1.405 | 172 |
| Short-term debt | 555 | 578 | 306 | 323 | 235 | 318 | 416 | 443 | 16 | 16 | 13 | 20 | 14 | 14 |
| Total debt | 555 | 578 | 306 | 323 | 235 | 318 | 416 | 443 | 631 | 810 | 1.230 | 1.364 | 1.419 | 187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Audit | Audit | 1999 | — | — |
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Holm Larsen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |