| Revenue | DKK 305K | +8% |
| EBITDA | DKK 25K | -6% |
| Net profit | DKK 79K | +3669% |
| Total assets | DKK 1,7M | -7% |
| Equity | DKK 1M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 291 | 327 | 280 | 311 | 269 | 445 | 294 | 257 | 284 | 296 | 157 | 190 | 283 | 305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | -75 | -42 | -115 | 36 | 43 | -99 | 35 | -242 | 5 | -41 | 31 | 27 | 25 |
| Depreciation & amort. | -13 | -13 | -13 | -13 | -0 | -14 | -14 | -14 | -17 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 50 | -88 | -55 | -128 | 36 | 29 | -112 | 21 | -259 | 5 | -41 | 31 | 27 | 25 |
| Net financials | -272 | 373 | 418 | 11 | 54 | 113 | 1.777 | 191 | 326 | 163 | -179 | -21 | -25 | 53 |
| Profit before tax | -222 | 286 | 363 | -117 | 90 | 143 | 1.665 | 212 | 66 | 168 | -220 | 10 | 2 | 79 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 11 | 11 | 15 | 37 | -0 | -0 | -0 | -0 |
| Net profit | -222 | 286 | 363 | -117 | 90 | 143 | 1.654 | 201 | 52 | 131 | -220 | 10 | 2 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -869 | 694 | 845 | 850 | 854 | 1.307 | 1.453 | 1.670 | 1.910 | 2.052 | 1.781 | 1.865 | 1.843 | 1.722 |
| Equity | 1.216 | -930 | -568 | -684 | -594 | -452 | 988 | 1.189 | 1.241 | 1.372 | 1.152 | 1.161 | 1.164 | 1.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 347 | 1.624 | 1.413 | 1.534 | 1.448 | 1.759 | 465 | 481 | 669 | 680 | 629 | 704 | 680 | 674 |
| Total debt | 347 | 1.624 | 1.413 | 1.534 | 1.448 | 1.759 | 465 | 481 | 669 | 680 | 629 | 704 | 680 | 674 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 15.0% | 15.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Stevenius Olsen | Audit | 0 companies |