| Revenue | DKK -459K | -34% |
| EBITDA | DKK -1,7M | +36% |
| Net profit | DKK 2,2M | -73% |
| Total assets | DKK 46,2M | +3% |
| Equity | DKK 44M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -54 | -41 | -31 | -60 | -83 | -193 | -367 | 0 | -503 | -509 | -691 | -459 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.002 | -1.210 | -1.912 | -1.212 |
| EBITDA | -26 | -54 | -41 | -31 | -60 | -83 | -193 | -367 | -390 | -1.505 | -1.719 | -2.603 | -1.671 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -88 | -88 | -88 | -88 | -89 |
| EBIT | -26 | -54 | -41 | -31 | -60 | -83 | -193 | -367 | -478 | -1.593 | -1.807 | -2.691 | -1.761 |
| Net financials | 292 | 1.314 | 2.163 | 3.414 | 4.071 | 5.007 | 16.015 | 7.982 | 2.437 | 13.330 | -5.186 | 10.905 | 3.938 |
| Profit before tax | 266 | 1.260 | 2.122 | 3.383 | 4.010 | 4.924 | 15.822 | 7.615 | 1.959 | 11.737 | -6.993 | 8.214 | 2.178 |
| Tax | 43 | 6 | 44 | 45 | 20 | 95 | 10 | 626 | 434 | 744 | 39 | 11 | -0 |
| Net profit | 223 | 1.254 | 2.078 | 3.338 | 3.991 | 4.829 | 15.812 | 6.989 | 1.526 | 10.993 | -7.032 | 8.203 | 2.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.369 | 8.579 | 9.870 | 12.648 | 15.590 | 18.980 | 32.426 | 35.496 | 38.432 | 47.556 | 40.186 | 44.701 | 46.196 |
| Equity | 8.251 | 8.505 | 9.732 | 12.570 | 15.561 | 18.890 | 30.702 | 34.966 | 36.381 | 45.374 | 36.342 | 44.426 | 44.004 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 119 | 75 | 137 | 77 | 29 | 91 | 1.724 | 530 | 2.050 | 2.182 | 3.845 | 275 | 2.192 |
| Total debt | 119 | 75 | 137 | 77 | 29 | 91 | 1.724 | 530 | 2.050 | 2.182 | 3.845 | 275 | 2.192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Audit | Audit | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Louis Frits Strøm | Audit | 0 companies |