| Revenue | DKK -87K | +187% |
| EBITDA | DKK -87K | -187% |
| Net profit | DKK -91K | -462% |
| Total assets | DKK 5,2M | -3% |
| Equity | DKK 4M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 0 | 389 | 461 | 195 | 213 | 0 | 276 | 558 | 429 | 79 | -15 | -30 | -87 |
| Staff expenses | -221 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -335 | -142 | 138 | 192 | -41 | -231 | -0 | 64 | 101 | 10 | 79 | -22 | -30 | -87 |
| Depreciation & amort. | 24 | -12 | -12 | -7 | -12 | -12 | 0 | -6 | -6 | -26 | -44 | -39 | -36 | -36 |
| EBIT | -359 | -154 | 126 | 185 | -53 | -243 | -0 | 57 | 95 | -16 | 36 | -61 | -66 | -123 |
| Net financials | 11 | 194 | 230 | 229 | -62 | 294 | -0 | 120 | 35 | 701 | -203 | 51 | 99 | 7 |
| Profit before tax | -348 | 40 | 356 | 415 | -116 | 51 | -0 | 178 | 130 | 685 | -167 | -10 | 33 | -116 |
| Tax | -119 | 60 | 68 | 117 | -38 | 10 | -0 | 81 | 29 | 151 | -29 | -2 | 8 | -25 |
| Net profit | -229 | -20 | 288 | 298 | -78 | 41 | -0 | 97 | 101 | 534 | -138 | -8 | 25 | -91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.510 | 4.370 | 4.564 | 4.766 | 4.586 | 4.573 | 4.285 | 4.267 | 4.281 | 4.763 | 5.497 | 5.373 | 5.302 | 5.159 |
| Equity | 4.437 | 4.320 | 4.513 | 4.712 | 4.535 | 4.476 | 4.231 | 4.222 | 4.215 | 4.639 | 4.388 | 4.266 | 4.174 | 3.963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.080 | 1.080 | 1.080 | 1.080 |
| Short-term debt | 73 | 49 | 51 | 54 | 50 | 96 | 54 | 45 | 65 | 123 | 29 | 28 | 49 | 116 |
| Total debt | 73 | 49 | 51 | 54 | 50 | 96 | 54 | 45 | 65 | 123 | 1.109 | 1.108 | 1.129 | 1.196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |