| Revenue | DKK 45K | -242% |
| EBITDA | DKK -260K | +22% |
| Net profit | DKK -57K | +81% |
| Total assets | DKK 11,8M | -11% |
| Equity | DKK 11M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -92 | -103 | -61 | -21 | -5 | -21 | -28 | -13 | -13 | -30 | -43 | -119 | -32 | 45 |
| Staff expenses | -0 | -0 | -0 | -117 | -120 | -120 | -115 | -231 | -231 | -231 | -235 | -235 | -303 | -305 |
| EBITDA | -92 | -103 | -61 | -138 | -125 | -141 | -142 | -244 | -244 | -261 | -278 | -354 | -335 | -260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -90 | -90 | -127 |
| EBIT | -92 | -103 | -61 | -138 | -125 | -141 | -142 | -244 | -244 | -261 | -368 | -444 | -425 | -387 |
| Net financials | 574 | 578 | 744 | 447 | 580 | 589 | 117 | 1.355 | 673 | 587 | -2.434 | -50 | 39 | 314 |
| Profit before tax | 482 | 474 | 683 | 309 | 455 | 448 | -26 | 1.111 | 429 | 325 | -2.802 | -495 | -386 | -73 |
| Tax | 133 | 119 | 168 | 73 | 100 | 99 | -6 | 245 | 96 | 252 | -616 | -109 | -85 | -16 |
| Net profit | 349 | 356 | 515 | 236 | 355 | 350 | -19 | 866 | 333 | 73 | -2.186 | -386 | -301 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.170 | 13.492 | 14.508 | 14.652 | 14.520 | 13.876 | 13.618 | 14.501 | 14.693 | 14.606 | 12.858 | 12.799 | 13.329 | 11.809 |
| Equity | — | 13.404 | 13.821 | 13.956 | 14.210 | 13.560 | 13.435 | 14.192 | 14.414 | 14.374 | 12.074 | 11.571 | 11.147 | 10.956 |
| Long-term debt | 7.000 | 7.000 | 7.000 | 7.000 | 2.000 | 2.000 | 2.000 | 2.000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 88 | 688 | 695 | 310 | 317 | 184 | 308 | 279 | 232 | 784 | 1.228 | 2.182 | 853 |
| Total debt | 26 | 88 | 688 | 695 | 310 | 317 | 184 | 308 | 279 | 232 | 784 | 1.228 | 2.182 | 853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Grønnegaard Rasmussen | Audit | 0 companies |