| Revenue | DKK -8K | +8% |
| EBITDA | DKK -8K | -8% |
| Net profit | DKK 13K | +183% |
| Total assets | DKK 666K | +5% |
| Equity | DKK 42K | +44% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 56 | 200 | 212 | 273 | 178 | 73 | -36 | -73 | -23 | -11 | -8 | -8 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -127 | 56 | 127 | 417 | 188 | 297 | 73 | -36 | -73 | -23 | -11 | -8 | -8 |
| Depreciation & amort. | -0 | -0 | -11 | -0 | -11 | -0 | -52 | -387 | -50 | -0 | -0 | -0 | -0 |
| EBIT | -127 | 56 | 116 | 417 | 177 | 297 | 21 | -423 | -123 | -23 | -11 | -8 | -8 |
| Net financials | -111 | -68 | -87 | -51 | -110 | 164 | 118 | -23 | -155 | 23 | 31 | -8 | 21 |
| Profit before tax | -237 | -13 | 29 | 366 | 67 | 256 | 139 | -446 | -278 | -0 | 21 | -15 | 13 |
| Tax | -13 | 2 | -3 | 76 | -60 | 49 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -224 | -14 | 32 | 290 | 127 | 207 | 142 | -446 | -278 | -0 | 21 | -15 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.402 | 110 | 2.352 | 2.860 | 3.077 | 1.596 | 1.822 | 1.316 | 628 | 597 | 632 | 632 | 666 |
| Equity | 455 | 355 | 388 | 678 | 542 | 589 | 748 | 302 | 24 | 24 | 45 | 29 | 42 |
| Long-term debt | 0 | 0 | 1.070 | 1.040 | 1.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.948 | 1.967 | 133 | 351 | 1.445 | 208 | 1.074 | 1.014 | 604 | 573 | 587 | 603 | 624 |
| Total debt | 1.948 | 1.967 | 1.965 | 2.182 | 2.535 | 1.007 | 1.074 | 1.014 | 604 | 573 | 587 | 603 | 624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Revi-Team Erhvervsrevisorer v/ Judith Schack Rasmussen FFR | Audit | 0 companies |