| Revenue | DKK -362K | — |
| EBITDA | DKK -551K | -173% |
| Net profit | DKK -320K | -190% |
| Total assets | DKK 25,9M | -6% |
| Equity | DKK 14,2M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 335 | 113 | — | — | — | — | — | — | — | -362 |
| Staff expenses | -213 | -108 | -108 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -190 |
| EBITDA | -277 | 212 | 459 | 640 | 288 | 113 | -455 | 684 | 764 | 555 | 773 | 3.059 | -202 | -551 |
| Depreciation & amort. | -0 | -0 | 51 | 51 | 51 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -277 | 212 | 408 | 589 | 237 | 113 | -455 | 684 | 764 | 555 | 773 | 3.059 | -202 | -551 |
| Net financials | 137 | 729 | 1.122 | 652 | 365 | 488 | -323 | 755 | 857 | 802 | 486 | 3.264 | 552 | -78 |
| Profit before tax | 33 | 741 | 1.115 | 1.280 | 442 | 459 | -348 | 729 | 846 | 786 | 477 | 3.244 | 503 | -320 |
| Tax | 60 | 135 | 157 | 188 | 63 | 91 | 18 | 4 | 17 | 48 | -66 | 37 | 146 | -0 |
| Net profit | -27 | 606 | 957 | 1.093 | 379 | 367 | -366 | 725 | 830 | 738 | 543 | 3.207 | 357 | -320 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.116 | 15.566 | 16.689 | 16.273 | 16.367 | 15.576 | 14.961 | 15.599 | 16.442 | 17.231 | 17.016 | 22.545 | 27.391 | 25.864 |
| Equity | 13.607 | 14.113 | 14.971 | 14.747 | 15.126 | 15.393 | 14.923 | 15.542 | 16.264 | 16.891 | 16.962 | 20.169 | 15.191 | 14.246 |
| Long-term debt | 1.300 | 1.233 | 1.454 | 1.212 | 962 | 163 | 0 | 37 | 121 | 214 | 34 | 1.474 | 38 | 0 |
| Short-term debt | 94 | 95 | 156 | 209 | 176 | 20 | 38 | 20 | 57 | 126 | 20 | 902 | 12.162 | 11.617 |
| Total debt | 1.394 | 1.328 | 1.611 | 1.421 | 1.138 | 183 | 38 | 57 | 178 | 340 | 54 | 2.376 | 12.200 | 11.617 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Friis Madsen | Board of Directors | 0 companies |
| Ole Steen Christensen | Board of Directors | 0 companies |