| Revenue | DKK -123K | +16% |
| EBITDA | DKK -1,8M | -314% |
| Net profit | DKK -1,6M | -246% |
| Total assets | DKK 66,4M | -4% |
| Equity | DKK 66,2M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -281 | 113 | -59 | -77 | -236 | 52 | -126 | -211 | -34 | -76 | -59 | -80 | -106 | -123 |
| Staff expenses | -541 | -544 | -484 | -483 | -484 | -484 | -484 | -484 | -484 | -484 | -485 | -485 | -585 | -725 |
| EBITDA | -822 | 1.478 | -543 | -561 | -720 | -2.965 | 952 | -728 | -633 | -865 | 1.845 | 2.074 | -447 | -1.848 |
| Depreciation & amort. | 378 | -395 | -402 | -374 | -416 | -337 | -78 | -121 | -132 | -185 | -185 | -185 | -161 | -205 |
| EBIT | -1.200 | 1.083 | -945 | -935 | -1.135 | -3.301 | 873 | -849 | -765 | -1.050 | 1.660 | 1.889 | -607 | -2.053 |
| Net financials | -1.279 | 800 | -1.256 | -3.946 | -1.247 | -876 | -4.901 | -9.943 | -3.804 | -1.964 | 4.727 | -905 | 1.731 | 397 |
| Profit before tax | -2.479 | 1.898 | -2.201 | -4.881 | -2.382 | -4.178 | -4.028 | -10.792 | -4.570 | -3.014 | 6.386 | 984 | 1.124 | -1.656 |
| Tax | -180 | 84 | 16 | 465 | -83 | -595 | 287 | 907 | -0 | -0 | 8 | 15 | 0 | -10 |
| Net profit | -2.299 | 1.814 | -2.217 | -5.346 | -2.299 | -3.583 | -4.315 | -11.699 | -4.570 | -3.014 | 6.378 | 964 | 1.124 | -1.646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 116.772 | 116.017 | 114.092 | 108.452 | 106.187 | 102.528 | 97.700 | 85.959 | 71.445 | 63.075 | 67.374 | 68.372 | 69.468 | 66.381 |
| Equity | 117.616 | 115.802 | 113.585 | 108.239 | 105.940 | 102.357 | 97.542 | 85.737 | 71.167 | 62.854 | 67.232 | 68.196 | 69.320 | 66.174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 69 | -214 | 506 | 213 | 247 | 171 | 157 | 222 | 278 | 222 | 142 | 176 | 148 | 207 |
| Total debt | 69 | -214 | 506 | 213 | 247 | 171 | 157 | 222 | 278 | 222 | 142 | 176 | 148 | 207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Audit | Audit | 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 |
|---|---|---|
| Henrik Myhre | Audit | 0 companies |