| Revenue | DKK 0 | — |
| EBITDA | DKK -47K | -122% |
| Net profit | DKK -5K | -102% |
| Total assets | DKK 866K | +0% |
| Equity | DKK 580K | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | -68 | 91 | 92 | 53 | 4 | -16 | -21 | — | 4 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 75 | 265 | 91 | 92 | -43 | -5 | -17 | -21 | 0 | -74 | -45 | -44 | 212 | -47 |
| Depreciation & amort. | 95 | -134 | -142 | -140 | -51 | -51 | -51 | -26 | -0 | -0 | -0 | -0 | -0 | -5 |
| EBIT | -20 | 132 | -51 | -47 | -95 | -56 | -68 | -47 | 0 | -74 | -45 | -44 | 212 | -52 |
| Net financials | -180 | 587 | 61 | -42 | 49 | 71 | 55 | 34 | 31 | -11 | -1 | 21 | 272 | 0 |
| Profit before tax | -200 | 719 | 11 | -89 | -45 | 15 | -13 | -13 | 31 | -22 | -2 | 21 | 273 | -5 |
| Tax | 22 | 12 | -0 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | -0 | 0 |
| Net profit | -222 | 707 | 11 | -103 | -45 | 15 | -13 | -13 | 31 | -22 | -2 | 14 | 273 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.741 | 1.981 | 899 | 747 | 593 | 616 | 515 | 523 | 458 | 417 | 458 | 523 | 869 | 866 |
| Equity | 2.451 | 744 | 754 | 555 | 559 | 600 | 514 | 414 | 376 | 417 | 418 | 476 | 538 | 580 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.278 | -1.237 | 145 | 191 | 34 | 16 | 1 | 109 | 81 | 0 | 40 | 47 | 331 | 286 |
| Total debt | 1.278 | -1.237 | 145 | 191 | 34 | 16 | 1 | 109 | 81 | 0 | 40 | 47 | 331 | 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Langballe Jensen | Audit | 0 companies |
| Karl Morten Pedersen | Board of Directors | 0 companies |
| Karen-Margrethe Østergaard Pedersen | Board of Directors | 0 companies |
| Morten Børge Pedersen | Board of Directors | 0 companies |