| Revenue | DKK 199K | -17% |
| EBITDA | DKK -159K | -4316% |
| Net profit | DKK -299K | -29996% |
| Total assets | DKK 80K | -83% |
| Equity | DKK 59K | -84% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 987 | 763 | 756 | 870 | 587 | 814 | 1.232 | 1.264 | 1.039 | 846 | 453 | 146 | 239 | 199 |
| Staff expenses | -938 | -609 | -532 | -604 | -375 | -615 | -100 | -426 | -601 | -485 | -521 | -363 | -235 | -358 |
| EBITDA | 49 | 153 | 223 | 266 | 212 | 199 | 1.132 | 838 | 438 | -36 | -68 | -217 | 4 | -159 |
| Depreciation & amort. | -83 | -44 | -43 | -38 | -28 | -9 | -1.691 | -52 | -70 | -11 | -25 | -67 | -0 | -7 |
| EBIT | -34 | 110 | 181 | 228 | 184 | 190 | -559 | 786 | 368 | -47 | -93 | -284 | 4 | -166 |
| Net financials | 0 | -22 | -132 | -106 | -78 | -49 | -40 | -26 | -17 | -2 | -8 | 0 | -1 | -1 |
| Profit before tax | -34 | 88 | 49 | 122 | 106 | 141 | -599 | 759 | 350 | -50 | -101 | -284 | 3 | -167 |
| Tax | 1 | 28 | 20 | 41 | 31 | 39 | -140 | 172 | 84 | -9 | -17 | -61 | 2 | 132 |
| Net profit | -35 | 60 | 29 | 81 | 75 | 102 | -458 | 587 | 266 | -41 | -84 | -224 | 1 | -299 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 333 | 2.177 | 2.171 | 2.302 | 2.123 | 2.131 | 1.138 | 1.247 | 1.555 | 1.065 | 678 | 463 | 480 | 80 |
| Equity | 124 | 184 | 213 | 294 | 369 | 419 | -92 | 495 | 706 | 665 | 581 | 357 | 358 | 59 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 709 | 431 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 1.992 | 1.958 | 2.008 | 1.754 | 1.712 | 521 | 321 | 849 | 400 | 97 | 106 | 122 | 21 |
| Total debt | 209 | 1.992 | 1.958 | 2.008 | 1.754 | 1.712 | 1.230 | 752 | 849 | 400 | 97 | 106 | 122 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sverre Eplov Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Robert Rutenfeldt | Audit | 0 companies |