| Revenue | DKK 41K | +129% |
| EBITDA | DKK -569K | -30% |
| Net profit | DKK -844K | -133% |
| Total assets | DKK 60,8M | +12% |
| Equity | DKK 51,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 4 | 14 | — | 467 | 128 | 3.832 | 1.192 | 195 | 186 | 25 | 64 | 18 | 41 |
| Staff expenses | -0 | -0 | -0 | -239 | -449 | -493 | -550 | -577 | -492 | -527 | -504 | -490 | -455 | -611 |
| EBITDA | -13 | 4 | 14 | 7 | 18 | -365 | 3.282 | 616 | -302 | -345 | -481 | -427 | -437 | -569 |
| Depreciation & amort. | -0 | -60 | -60 | -130 | -130 | -177 | -149 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -56 | -46 | -123 | -112 | -542 | 3.133 | 616 | -302 | -345 | -481 | -427 | -437 | -569 |
| Net financials | 8.824 | 10.194 | 4.925 | 19.140 | 677 | 11.272 | 2.379 | 5.139 | 182 | 2.776 | -7.174 | 3.708 | 3.974 | -511 |
| Profit before tax | 8.811 | 10.138 | 4.879 | 19.017 | 564 | 10.729 | 5.508 | 5.750 | -120 | 2.431 | -7.655 | 3.282 | 3.537 | -1.080 |
| Tax | 216 | 412 | 42 | 400 | -0 | 709 | 927 | 79 | -205 | 24 | -1.772 | 809 | 988 | -236 |
| Net profit | 8.595 | 9.726 | 4.836 | 18.617 | 564 | 10.020 | 4.581 | 5.671 | 85 | 2.407 | -5.882 | 2.473 | 2.549 | -844 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.402 | 35.596 | 38.495 | 55.931 | 54.763 | 63.867 | 64.139 | 65.165 | 63.358 | 55.669 | 48.173 | 50.739 | 54.469 | 60.817 |
| Equity | 25.164 | 33.890 | 37.226 | 54.343 | 53.408 | 61.928 | 64.009 | 65.099 | 63.184 | 53.591 | 47.209 | 49.682 | 52.231 | 51.387 |
| Long-term debt | 0 | 1.258 | 1.239 | 1.244 | 1.233 | 1.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 239 | 448 | 30 | 344 | 123 | 716 | 131 | 66 | 174 | 2.078 | 964 | 1.058 | 2.238 | 9.431 |
| Total debt | 239 | 1.706 | 1.269 | 1.588 | 1.356 | 1.939 | 131 | 66 | 174 | 2.078 | 964 | 1.058 | 2.238 | 9.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Seiersen | Audit | 0 companies |