| Revenue | DKK -136K | -9% |
| EBITDA | DKK -136K | +9% |
| Net profit | DKK -666K | -151% |
| Total assets | DKK 20,6M | -7% |
| Equity | DKK 19,8M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -7 | -15 | -8 | -8 | -27 | -39 | -93 | -99 | -125 | -123 | -116 | -148 | -136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -7 | -15 | -8 | -8 | -27 | -39 | -93 | -99 | -125 | -123 | -116 | -148 | -136 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -13 | -10 | -30 | -0 | -0 |
| EBIT | -25 | -7 | -15 | -8 | -8 | -27 | -39 | -93 | -117 | -138 | -133 | -146 | -148 | -136 |
| Net financials | -1.149 | 1.936 | 435 | -280 | 277 | 2.576 | 1.326 | -528 | 1.069 | 1.890 | 845 | 2.338 | 2.129 | -693 |
| Profit before tax | -1.174 | 2.387 | 420 | 221 | 355 | 2.548 | 1.287 | -621 | 952 | 1.752 | 712 | 2.192 | 1.981 | -829 |
| Tax | -27 | 229 | 489 | 254 | 32 | 140 | 24 | -163 | 55 | 354 | -214 | 259 | 667 | -163 |
| Net profit | -1.146 | 2.158 | -68 | -33 | 324 | 2.409 | 1.263 | -458 | 898 | 1.398 | 926 | 1.933 | 1.314 | -666 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.015 | 27.361 | 26.868 | 28.166 | 23.911 | 20.348 | 21.807 | 21.333 | 20.954 | 22.266 | 19.336 | 20.657 | 22.103 | 20.622 |
| Equity | 11.521 | 13.479 | 13.312 | 12.678 | 12.402 | 14.811 | 15.674 | 14.916 | 15.706 | 16.804 | 17.617 | 19.436 | 20.632 | 19.844 |
| Long-term debt | 12.776 | 12.500 | 12.681 | 14.813 | 4.966 | 4.950 | 4.673 | 4.936 | 5.076 | 4.913 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.610 | 1.254 | 743 | 523 | 6.372 | 304 | 1.076 | 1.481 | 172 | 549 | 1.719 | 1.221 | 1.471 | 778 |
| Total debt | 14.386 | 13.753 | 13.424 | 15.336 | 11.339 | 5.254 | 5.749 | 6.417 | 5.248 | 5.462 | 1.719 | 1.221 | 1.471 | 778 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS | Audit | 2000 | — | — |
BS Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2000 | |
| Individual | 5.0% | 5.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Per Sommerdahl Christensen | Audit | 0 companies |
| Bo Schou Petersen | Management | 0 companies |