| Revenue | DKK -122K | +134% |
| EBITDA | DKK -204K | -292% |
| Net profit | DKK 953K | -63% |
| Total assets | DKK 17,8M | +4% |
| Equity | DKK 17,8M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 478 | 433 | 81 | 741 | 257 | 254 | 394 | 416 | 352 | 4.817 | -14 | -6 | -52 | -122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 478 | 433 | 81 | 741 | 239 | 240 | 394 | 416 | 352 | 4.817 | -14 | -6 | -52 | -204 |
| Depreciation & amort. | 191 | -191 | -220 | -194 | -154 | -151 | -151 | -151 | -151 | -0 | -0 | -0 | -50 | -64 |
| EBIT | 288 | 242 | -139 | 548 | 86 | 90 | 243 | 265 | 201 | 4.817 | -14 | -6 | -102 | -268 |
| Net financials | 318 | 468 | 427 | 348 | 467 | 513 | 382 | 619 | 646 | 886 | -2.293 | 2.553 | 2.896 | 1.391 |
| Profit before tax | 605 | 710 | 423 | 895 | 553 | 603 | 625 | 885 | 848 | 5.703 | -2.307 | 2.547 | 2.793 | 1.124 |
| Tax | 26 | 40 | 67 | 90 | 261 | 45 | 81 | 86 | -295 | 1.067 | -0 | -0 | 241 | 171 |
| Net profit | 580 | 670 | 355 | 806 | 292 | 557 | 544 | 798 | 1.143 | 4.636 | -2.307 | 2.547 | 2.553 | 953 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.417 | 14.123 | 14.026 | 9.639 | 9.363 | 9.813 | 9.390 | 10.166 | 9.951 | 14.495 | 12.078 | 14.489 | 17.092 | 17.822 |
| Equity | 5.764 | 6.336 | 6.337 | 6.793 | 7.085 | 7.591 | 8.082 | 8.772 | 9.860 | 14.439 | 12.075 | 14.472 | 16.875 | 17.760 |
| Long-term debt | 7.260 | 7.260 | 7.163 | 2.478 | 1.600 | 1.600 | 675 | 1.100 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 393 | 527 | 525 | 367 | 664 | 622 | 633 | 294 | 91 | 56 | 3 | 17 | 210 | 62 |
| Total debt | 7.653 | 7.787 | 7.689 | 2.846 | 2.264 | 2.222 | 1.308 | 1.394 | 91 | 56 | 3 | 17 | 210 | 62 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |