| Revenue | — | — |
| EBITDA | DKK -1,4M | +4% |
| Net profit | DKK 5,7M | +1% |
| Total assets | DKK 74,2M | +0% |
| Equity | DKK 60,1M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 27.797 | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -12.083 | -0 | -400 | -400 | -400 | -446 | -577 | -500 | -1.000 | -1.000 | -900 |
| EBITDA | -14 | -4 | 15.713 | -725 | -538 | -904 | -1.049 | -903 | -1.261 | -1.274 | -3.309 | -1.486 | -1.426 |
| Depreciation & amort. | -0 | -0 | -1.456 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -4 | 14.257 | -725 | -538 | -904 | -1.049 | -903 | -1.261 | -1.274 | -3.309 | -1.486 | -1.426 |
| Net financials | 6.907 | 6.275 | -287 | 63.235 | 2.578 | 5.220 | -3.423 | 12.576 | -4.139 | 8.920 | -3.710 | 8.731 | 8.676 |
| Profit before tax | 6.893 | 6.271 | 13.970 | 62.510 | 2.039 | 4.316 | -4.472 | 11.642 | -5.401 | 7.583 | -7.019 | 7.245 | 7.250 |
| Tax | 236 | 73 | 3.099 | -11 | 449 | 502 | -942 | 2.564 | -1.033 | 2.078 | -1.658 | 1.627 | 1.526 |
| Net profit | 6.657 | 6.197 | 10.871 | 62.520 | 1.591 | 3.814 | -3.529 | 9.078 | -4.367 | 5.506 | -5.361 | 5.614 | 5.650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.591 | 25.607 | 57.926 | 84.040 | 83.016 | 81.716 | 73.498 | 79.350 | 78.065 | 80.602 | 71.545 | 73.929 | 74.232 |
| Equity | 19.105 | 25.298 | 32.708 | 81.226 | 82.723 | 81.537 | 72.010 | 77.073 | 68.698 | 70.207 | 61.860 | 64.468 | 60.104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.487 | 309 | 22.593 | 2.814 | 293 | 179 | 1.488 | 2.276 | 9.367 | 10.395 | 9.685 | 9.461 | 14.129 |
| Total debt | 4.487 | 309 | 22.593 | 2.814 | 293 | 179 | 1.488 | 2.276 | 9.367 | 10.395 | 9.685 | 9.461 | 14.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK | Audit | 2000 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Karger Bernth | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |