| Revenue | DKK -30K | -46% |
| EBITDA | DKK -280K | +5% |
| Net profit | DKK -1,6M | -354% |
| Total assets | DKK 11,2M | -21% |
| Equity | DKK 8,8M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 0 | -109 | -312 | -99 | -97 | -68 | -64 | -109 | -73 | -80 | 0 | -56 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -210 | -75 | -240 | -250 |
| EBITDA | -121 | -116 | -189 | -312 | -384 | -97 | -68 | -70 | -139 | -73 | -290 | -132 | -296 | -280 |
| Depreciation & amort. | -50 | -48 | -109 | -111 | -151 | -151 | -151 | -0 | -11 | -138 | -138 | -96 | -0 | -0 |
| EBIT | -171 | -164 | -299 | -422 | -535 | -248 | -220 | -70 | -150 | -211 | -427 | -228 | -296 | -280 |
| Net financials | 125 | 1.130 | 588 | 605 | 203 | 1.126 | -881 | 1.307 | 458 | 1.409 | 1.199 | 2.452 | -19 | -1.286 |
| Profit before tax | -28 | 966 | 277 | 170 | -332 | 878 | -1.100 | 1.237 | 308 | 1.199 | 772 | 2.223 | -315 | -1.566 |
| Tax | 9 | -22 | 69 | 13 | -49 | 193 | -242 | 275 | 68 | 302 | 169 | 488 | 28 | -10 |
| Net profit | -37 | 987 | 209 | 158 | -283 | 685 | -858 | 962 | 240 | 897 | 603 | 1.724 | -343 | -1.557 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.079 | 8.842 | 8.889 | 8.736 | 8.113 | 8.604 | 7.541 | 8.284 | 9.033 | 10.626 | 10.503 | 11.783 | 14.059 | 11.176 |
| Equity | 8.038 | 8.814 | 8.794 | 8.652 | 8.068 | 8.553 | 7.495 | 8.256 | 8.296 | 9.136 | 9.539 | 11.063 | 10.520 | 8.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 729 | 0 | 0 | 0 | 0 |
| Short-term debt | 41 | 28 | 96 | 79 | 44 | 30 | 46 | 27 | 707 | 730 | 943 | 720 | 3.539 | 2.413 |
| Total debt | 41 | 28 | 96 | 79 | 44 | 30 | 46 | 27 | 707 | 1.460 | 943 | 720 | 3.539 | 2.413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |