| Revenue | DKK 182K | -219% |
| EBITDA | DKK 182K | +219% |
| Net profit | DKK -463K | +15% |
| Total assets | DKK 32,6M | +1% |
| Equity | DKK 19,8M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | 44 | 162 | 112 | 150 | 132 | 149 | 163 | 176 | 434 | 489 | 485 | -153 | 182 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 117 | -123 | -37 | -64 | 359 | 54 | 66 | 99 | 45 | 106 | 286 | 237 | -153 | 182 |
| Depreciation & amort. | -0 | 55 | 65 | 67 | 75 | -75 | -79 | -40 | -64 | -159 | -104 | -198 | -204 | -0 |
| EBIT | 117 | -178 | -102 | -131 | 283 | -22 | -13 | 59 | -19 | -54 | 182 | 39 | -357 | 182 |
| Net financials | 452 | -677 | 794 | -732 | 240 | 618 | 759 | 449 | -14 | 991 | -91 | 1.341 | -320 | -890 |
| Profit before tax | — | -855 | 693 | -864 | 524 | 596 | 745 | 507 | -33 | 937 | 91 | 1.380 | -677 | -708 |
| Tax | 214 | 49 | 45 | 36 | 78 | 61 | 75 | 64 | 3 | 27 | 38 | 168 | -135 | -245 |
| Net profit | 355 | -904 | 648 | -900 | 446 | 535 | 671 | 443 | -36 | 910 | 53 | 1.212 | -541 | -463 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.671 | 12.640 | 13.376 | 12.198 | 12.659 | 13.257 | 14.027 | 18.990 | 20.085 | 21.064 | 28.735 | 30.338 | 32.094 | 32.558 |
| Equity | — | 12.404 | 13.052 | 12.052 | 12.498 | 13.033 | 13.703 | 14.233 | 14.197 | 15.107 | 21.167 | 20.361 | 20.279 | 19.816 |
| Long-term debt | 0 | 0 | 72 | 65 | 0 | 80 | 193 | 4.135 | 5.364 | 5.391 | 4.865 | 6.561 | 5.853 | 4.397 |
| Short-term debt | 138 | 45 | 61 | 80 | 161 | 145 | 131 | 622 | 524 | 566 | 1.009 | 1.742 | 4.334 | 6.888 |
| Total debt | 138 | 45 | 133 | 145 | 161 | 224 | 324 | 4.757 | 5.888 | 5.956 | 5.874 | 8.302 | 10.187 | 11.286 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Michael Vixø | Board of Directors | 0 companies |
| John Bode | Board of Directors | 0 companies |
| Axel Hagdrup | Board of Directors | 0 companies |