| Revenue | DKK -80K | -23% |
| EBITDA | DKK -230K | +9% |
| Net profit | DKK -325K | -49% |
| Total assets | DKK 2,1M | -18% |
| Equity | DKK 2,1M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 212 | 151 | 34 | 79 | 120 | 90 | 116 | 109 | 68 | 109 | 91 | 74 | -103 | -80 |
| Staff expenses | -0 | -0 | -0 | -18 | -14 | -17 | -21 | -21 | -43 | -27 | -27 | -225 | -150 | -150 |
| EBITDA | -116 | 13 | -94 | 2 | 34 | 7 | -38 | -49 | -108 | -46 | -65 | -294 | -253 | -230 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -5 | -5 | -5 | -9 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -116 | 13 | -94 | 2 | 32 | 2 | -43 | -54 | -117 | -46 | -65 | -294 | -253 | -230 |
| Net financials | 16 | 15 | 10 | -57 | 26 | 78 | 147 | 178 | 162 | 2.122 | 2.738 | 244 | 70 | -95 |
| Profit before tax | -100 | 28 | -84 | -56 | 58 | 79 | 104 | 124 | 45 | 2.077 | 2.672 | -50 | -182 | -325 |
| Tax | -0 | -0 | -0 | 28 | -0 | -0 | -3 | 5 | 3 | 51 | -26 | -7 | 35 | -0 |
| Net profit | -100 | 28 | -84 | -83 | 58 | 79 | 107 | 119 | 43 | 2.026 | 2.698 | -43 | -217 | -325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 681 | 605 | 429 | 516 | 535 | 470 | 498 | 935 | 1.375 | 2.178 | 4.719 | 3.807 | 2.535 | 2.088 |
| Equity | 677 | 608 | 430 | 247 | 206 | 204 | 232 | 245 | 181 | 2.098 | 4.683 | 3.792 | 2.507 | 2.061 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | -3 | -2 | 269 | 329 | 265 | 266 | 688 | 1.194 | 44 | 36 | 14 | 28 | 27 |
| Total debt | 4 | -3 | -2 | 269 | 329 | 265 | 266 | 688 | 1.194 | 81 | 36 | 14 | 28 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
R Audit | Audit | 2000 | — | — |
PA Management | Management | 2000 | — | — |
JP Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rir-Revison | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jess Palle Thaisen | Audit | 0 companies |
| Line Lorentzen | Board of Directors | 0 companies |
| Birthe Kirsten Christiansen | Chairman | 0 companies |
| René Christiansen | Board of Directors | 0 companies |