| Revenue | DKK -44K | -26% |
| EBITDA | DKK -44K | +26% |
| Net profit | DKK 216K | -80% |
| Total assets | DKK 16,9M | -4% |
| Equity | DKK 16,6M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -209 | 170 | -37 | -69 | -97 | -531 | -59 | -574 | -282 | -43 | -42 | -59 | -44 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -304 | 52 | -157 | -178 | -204 | -631 | -143 | -686 | -290 | -50 | -42 | -59 | -44 |
| Depreciation & amort. | -0 | -0 | -2 | -40 | -46 | -47 | -46 | -28 | -19 | -19 | -19 | -19 | -18 |
| EBIT | -304 | 52 | -159 | -217 | -251 | -678 | -189 | -715 | -309 | -70 | -62 | -79 | -62 |
| Net financials | 561 | 792 | 1.229 | 2.438 | -1.057 | -219 | -1.247 | 2.022 | 1.644 | 2.459 | -2.370 | 1.473 | 338 |
| Profit before tax | 257 | 843 | 1.070 | 2.221 | -1.308 | 3 | -1.436 | 1.307 | 1.334 | 2.389 | -2.431 | 1.394 | 276 |
| Tax | 64 | 211 | 262 | 522 | -288 | 1 | -318 | 289 | 295 | 528 | -519 | 307 | 61 |
| Net profit | 193 | 633 | 807 | 1.699 | -1.020 | 2 | -1.118 | 1.018 | 1.039 | 1.861 | -1.912 | 1.087 | 216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.555 | 15.244 | 15.854 | 17.475 | 16.248 | 16.357 | 15.172 | 15.988 | 17.247 | 20.164 | 17.712 | 17.715 | 16.935 |
| Equity | 14.521 | 15.058 | 15.766 | 17.366 | 16.196 | 16.094 | 14.871 | 15.781 | 16.709 | 18.457 | 16.431 | 17.401 | 16.616 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 186 | 77 | 92 | 52 | 263 | 301 | 207 | 538 | 1.694 | 1.281 | 314 | 319 |
| Total debt | 33 | 186 | 77 | 92 | 52 | 263 | 301 | 207 | 538 | 1.694 | 1.281 | 314 | 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2023 | — | — |
AS | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 1977 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Friis | Management | 0 companies |
| Arnfred Skriver Pedersen | Audit | 0 companies |