| Revenue | DKK 1,3M | +1% |
| EBITDA | DKK 550K | -55% |
| Net profit | DKK -414K | -121% |
| Total assets | DKK 28,4M | -7% |
| Equity | DKK 24,1M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 885 | 740 | 876 | 1.034 | 1.083 | 1.102 | 1.135 | 1.143 | 937 | 1.170 | 1.166 | 1.268 | 1.265 | 1.282 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -450 | -600 |
| EBITDA | -743 | 1.273 | 579 | 514 | 582 | 614 | 644 | 701 | 366 | 3.957 | 67 | 2.885 | 1.213 | 550 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -743 | 1.273 | 579 | 514 | 582 | 614 | 644 | 701 | 366 | 3.957 | 67 | 2.885 | 1.213 | 550 |
| Net financials | 298 | 91 | 501 | 420 | 604 | -295 | 91 | 110 | 1.121 | 1.247 | -1.851 | 1.299 | 1.333 | -1.077 |
| Profit before tax | -444 | 1.364 | 1.080 | 934 | 1.186 | 319 | 735 | 810 | 1.487 | 5.205 | -1.784 | 4.184 | 2.546 | -527 |
| Tax | -111 | 320 | 108 | 216 | 265 | 70 | 162 | 178 | 327 | 1.145 | -391 | 921 | 534 | -114 |
| Net profit | -334 | 1.044 | 971 | 719 | 921 | 249 | 573 | 632 | 1.160 | 4.060 | -1.393 | 3.263 | 2.012 | -414 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.485 | 19.766 | 20.157 | 20.611 | 21.129 | 21.141 | 21.378 | 21.548 | 22.626 | 26.926 | 24.809 | 28.386 | 30.443 | 28.429 |
| Equity | 12.291 | 13.334 | 14.306 | 15.025 | 15.946 | 16.195 | 16.768 | 17.400 | 18.451 | 22.411 | 20.918 | 24.081 | 25.993 | 24.079 |
| Long-term debt | 3.479 | 3.232 | 2.905 | 2.560 | 2.230 | 1.895 | 1.549 | 1.198 | 840 | 824 | 314 | 0 | 441 | 0 |
| Short-term debt | 581 | 1.747 | 1.556 | 1.572 | 1.434 | 1.468 | 1.414 | 1.239 | 1.567 | 1.144 | 1.422 | 1.266 | 992 | 1.449 |
| Total debt | 4.061 | 4.979 | 4.461 | 4.132 | 3.664 | 3.364 | 2.963 | 2.437 | 2.406 | 1.968 | 1.736 | 1.266 | 1.433 | 1.449 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Richard Frederiksen | Board of Directors | 0 companies |