| Revenue | DKK 176K | -76% |
| EBITDA | DKK -1,1M | -144% |
| Net profit | DKK -2,2M | -176% |
| Total assets | DKK 19,3M | -13% |
| Equity | DKK 19,2M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | -102 | 77 | 78 | 78 | 48 | 160 | 239 | 239 | 246 | 253 | 153 | 729 | 176 |
| Staff expenses | -0 | -0 | -0 | -0 | -138 | -839 | -842 | -842 | -844 | -843 | -845 | -845 | -1.161 | -1.231 |
| EBITDA | 6 | -102 | 77 | 78 | -61 | -792 | -682 | -603 | -605 | -596 | -592 | -692 | -433 | -1.056 |
| Depreciation & amort. | -38 | -49 | -64 | -64 | -64 | -75 | -117 | -117 | -117 | -117 | -117 | -117 | -92 | -92 |
| EBIT | -32 | -151 | 14 | 14 | -125 | -867 | -799 | -721 | -722 | -714 | -709 | -810 | -524 | -1.148 |
| Net financials | 1.630 | 1.782 | 2.518 | 1.595 | 1.446 | 917 | -88 | 445 | 466 | 2.549 | -354 | 2.803 | 4.075 | -1.608 |
| Profit before tax | 1.598 | 1.631 | 2.531 | 1.609 | 1.321 | 51 | -887 | -276 | -256 | 1.835 | -1.063 | 1.994 | 3.550 | -2.756 |
| Tax | 133 | 150 | 381 | 204 | -41 | 34 | -159 | 34 | 101 | 260 | 39 | 284 | 694 | -578 |
| Net profit | 1.465 | 1.481 | 2.150 | 1.405 | 1.362 | 17 | -728 | -310 | -357 | 1.575 | -1.103 | 1.710 | 2.857 | -2.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.086 | 17.337 | 18.099 | 19.490 | 21.117 | 21.451 | 20.047 | 19.536 | 17.537 | 18.954 | 17.565 | 19.202 | 22.339 | 19.349 |
| Equity | 13.931 | 15.212 | 17.163 | 18.368 | 19.530 | 19.347 | 18.419 | 17.910 | 17.352 | 18.727 | 17.425 | 18.935 | 21.591 | 19.213 |
| Long-term debt | 2.050 | 2.070 | 520 | 520 | 520 | 545 | 74 | 74 | 74 | 74 | 74 | 50 | 57 | 57 |
| Short-term debt | 105 | 55 | 416 | 602 | 1.067 | 1.560 | 1.554 | 1.553 | 112 | 153 | 66 | 218 | 691 | 79 |
| Total debt | 2.155 | 2.125 | 936 | 1.122 | 1.587 | 2.105 | 1.628 | 1.626 | 185 | 226 | 140 | 268 | 748 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Voigt | Audit | 0 companies |