| Revenue | DKK 95K | -161% |
| EBITDA | DKK 95K | +161% |
| Net profit | DKK 101K | +211% |
| Total assets | DKK 592K | +124% |
| Equity | DKK 245K | +71% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -152 | 10 | -150 | -11 | 16 | -78 | -47 | -10 | -67 | -66 | -10 | -9 | -155 | 95 |
| Staff expenses | -0 | -0 | -0 | -0 | -71 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -152 | 10 | -150 | -11 | -56 | -78 | -47 | -10 | -67 | -66 | -10 | -9 | -155 | 95 |
| Depreciation & amort. | -46 | -46 | -0 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -198 | -36 | -150 | -11 | -59 | -78 | -47 | -10 | -67 | -66 | -10 | -9 | -155 | 95 |
| Net financials | 164 | 303 | 306 | 346 | 519 | 258 | 182 | 248 | 453 | -521 | -792 | -1 | 29 | 27 |
| Profit before tax | -33 | 268 | 156 | 334 | 460 | 180 | 135 | 238 | 386 | -587 | -802 | -10 | -126 | 122 |
| Tax | -50 | -7 | -19 | 3 | -12 | -20 | -16 | -2 | -15 | 19 | -2 | -2 | -34 | 21 |
| Net profit | 17 | 275 | 175 | 331 | 473 | 199 | 151 | 240 | 400 | -606 | -800 | -8 | -92 | 101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 498 | 610 | 669 | 952 | 1.382 | 1.494 | 1.497 | 1.740 | 2.092 | 1.377 | 333 | 335 | 265 | 592 |
| Equity | 384 | 562 | 640 | 873 | 1.246 | 1.286 | 1.333 | 1.467 | 1.759 | 1.042 | 243 | 235 | 144 | 245 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 48 | 29 | 79 | 136 | 208 | 164 | 274 | 332 | 335 | 90 | 99 | 121 | 347 |
| Total debt | 114 | 48 | 29 | 79 | 136 | 208 | 164 | 274 | 332 | 335 | 90 | 99 | 121 | 347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Carsten Schmidt | Audit | 0 companies |