| Revenue | DKK -107K | +177% |
| EBITDA | DKK -107K | -177% |
| Net profit | DKK 310K | -96% |
| Total assets | DKK 1,4M | +0% |
| Equity | DKK 631K | -54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 31 | -13 | 214 | -32 | -125 | -82 | -89 | -76 | -88 | -87 | -38 | -107 |
| Staff expenses | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -52 | 4 | -147 | 214 | -74 | -125 | -82 | -89 | -76 | -88 | -87 | -38 | -107 |
| Depreciation & amort. | -95 | -101 | -69 | -85 | -65 | -83 | -54 | -58 | -43 | -26 | -7 | -16 | -0 |
| EBIT | -147 | -97 | -216 | 129 | -139 | -209 | -136 | -147 | -119 | -114 | -94 | -54 | -107 |
| Net financials | 275 | 569 | 357 | 471 | 1.091 | 420 | -193 | 495 | 1.669 | 583 | -72 | 7.810 | 416 |
| Profit before tax | 249 | 515 | 291 | 600 | 952 | 211 | -329 | 349 | 1.549 | 469 | -165 | 7.755 | 310 |
| Tax | 60 | 22 | 75 | 10 | 92 | -1 | -88 | 77 | 214 | -60 | 59 | 56 | -0 |
| Net profit | 188 | 494 | 216 | 590 | 861 | 213 | -241 | 272 | 1.335 | 529 | -224 | 7.699 | 310 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.524 | 5.890 | 6.372 | 6.896 | 5.977 | 2.903 | 2.392 | 2.488 | 3.791 | 3.293 | 1.318 | 1.396 | 1.392 |
| Equity | 1.480 | 1.854 | 2.021 | 2.561 | 2.493 | 2.706 | 2.119 | 2.391 | 3.671 | 3.200 | 1.176 | 1.376 | 631 |
| Long-term debt | 3.847 | 3.821 | 3.587 | 2.552 | 2.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 260 |
| Short-term debt | 196 | 186 | 765 | 1.782 | 3.484 | 197 | 273 | 97 | 120 | 93 | 141 | 21 | 501 |
| Total debt | 4.044 | 4.036 | 4.351 | 4.335 | 3.484 | 197 | 273 | 97 | 120 | 93 | 141 | 21 | 761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |