| Revenue | DKK -2,7M | -2149% |
| EBITDA | DKK -3,7M | -690% |
| Net profit | DKK -4,4M | -7695% |
| Total assets | DKK 40,3M | +7% |
| Equity | DKK 32M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147 | 337 | 352 | 391 | 395 | 1.463 | 851 | 1.118 | 0 | 0 | 1.061 | 1.068 | 132 | -2.713 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -484 | -607 | -1.033 |
| EBITDA | 147 | 337 | 352 | 391 | 395 | 1.463 | 851 | 1.118 | -262 | 253 | 515 | 208 | -474 | -3.746 |
| Depreciation & amort. | -82 | -94 | -95 | -75 | -75 | -54 | -45 | -34 | -0 | -80 | -259 | -259 | -260 | -422 |
| EBIT | 66 | 244 | 257 | 316 | 320 | 1.409 | 806 | 1.084 | -262 | 173 | 257 | -50 | -734 | -4.168 |
| Net financials | 95 | 125 | 1.319 | 3.461 | 3.050 | 1.244 | 1.697 | 1.157 | 1.508 | 990 | 12.325 | 727 | 1.014 | -256 |
| Profit before tax | 161 | 369 | 1.576 | 3.777 | 3.370 | 2.653 | 2.504 | 2.241 | 1.246 | 1.163 | 12.582 | 677 | 280 | -4.424 |
| Tax | 51 | 111 | 115 | 107 | 92 | 72 | 135 | 207 | -17 | 53 | 62 | 206 | 221 | 23 |
| Net profit | 110 | 258 | 1.461 | 3.670 | 3.279 | 2.581 | 2.369 | 2.034 | 1.263 | 1.109 | 12.520 | 471 | 59 | -4.447 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.268 | 13.902 | 15.050 | 16.620 | 18.130 | 19.698 | 21.729 | 23.200 | 24.313 | 24.431 | 36.636 | 37.043 | 37.710 | 40.257 |
| Equity | 12.097 | 11.556 | 13.017 | 14.787 | 17.066 | 18.847 | 21.110 | 22.643 | 23.206 | 24.116 | 36.335 | 36.688 | 36.550 | 31.969 |
| Long-term debt | 1.901 | 1.818 | 1.734 | 1.646 | 955 | 500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 6.127 |
| Short-term debt | 271 | 528 | 299 | 188 | 109 | 351 | 119 | 557 | 1.107 | 316 | 300 | 355 | 1.160 | 2.162 |
| Total debt | 2.171 | 2.346 | 2.033 | 1.833 | 1.064 | 851 | 619 | 557 | 1.107 | 316 | 300 | 355 | 1.160 | 8.289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
2R Audit | Audit | 1998 | — | — |
HN Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| 2R Revision | Audit | 0 companies |
| Helle Niebling | Management | 0 companies |