| Revenue | DKK -51K | -125% |
| EBITDA | DKK -157K | -285% |
| Net profit | DKK 3,2M | -13% |
| Total assets | DKK 124,9M | -8% |
| Equity | DKK 96,9M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | -107 | -42 | -37 | -34 | -56 | -48 | -35 | -37 | -37 | -47 | -49 | 207 | -51 |
| Staff expenses | -0 | -34 | -132 | -121 | -121 | -121 | -121 | -121 | -121 | -121 | -122 | -122 | -122 | -106 |
| EBITDA | -52 | -141 | -173 | -158 | -155 | -177 | -169 | -156 | -1.961 | -159 | -169 | -171 | 85 | -157 |
| Depreciation & amort. | -0 | -1.022 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -1.162 | -173 | -158 | -155 | -177 | -169 | -156 | -1.961 | -159 | -169 | -171 | 85 | -157 |
| Net financials | 1.268 | 12.794 | 6.531 | 7.453 | 4.963 | 6.542 | 4.430 | -82 | 3.805 | 13.787 | -5.126 | 4.646 | 5.121 | 3.933 |
| Profit before tax | 1.216 | 11.631 | 6.358 | 7.295 | 4.809 | 6.365 | 4.261 | -238 | 1.844 | 13.628 | -5.295 | 4.474 | 5.206 | 3.776 |
| Tax | 313 | 645 | 1.290 | 1.162 | 262 | 751 | 506 | -412 | 64 | 2.454 | -1.494 | 629 | 1.556 | 590 |
| Net profit | 904 | 10.986 | 5.068 | 6.133 | 4.546 | 5.614 | 3.755 | 173 | 1.780 | 11.174 | -3.801 | 3.846 | 3.651 | 3.185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.053 | 54.957 | 61.034 | 74.618 | 74.806 | 85.233 | 84.101 | 87.972 | 85.333 | 98.268 | 97.610 | 123.143 | 136.302 | 124.862 |
| Equity | 44.625 | 53.228 | 58.166 | 64.223 | 68.670 | 74.017 | 77.668 | 77.736 | 79.408 | 90.472 | 86.558 | 90.289 | 93.822 | 96.885 |
| Long-term debt | 0 | 946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.429 | 782 | 2.868 | 10.395 | 6.137 | 11.216 | 6.433 | 10.236 | 5.924 | 7.797 | 11.053 | 32.854 | 42.481 | 27.977 |
| Total debt | 6.429 | 1.729 | 2.868 | 10.395 | 6.137 | 11.216 | 6.433 | 10.236 | 5.924 | 7.797 | 11.053 | 32.854 | 42.481 | 27.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Anthon Thorup Pedersen | Audit | 0 companies |