| Revenue | DKK -100K | -11% |
| EBITDA | DKK -317K | -183% |
| Net profit | DKK 2,4M | -44% |
| Total assets | DKK 74,8M | +1% |
| Equity | DKK 70,3M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | -11 | -6 | -270 | -31 | -21 | 36 | 287 | 458 | 134 | -125 | -112 | -100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 40 | -11 | -6 | -270 | -31 | -21 | 36 | -336 | 458 | 134 | -125 | -112 | -317 |
| Depreciation & amort. | -510 | -583 | -510 | -510 | -0 | -0 | -15 | -38 | -53 | -31 | -0 | -4 | -8 |
| EBIT | -470 | -594 | -516 | -780 | -31 | -21 | 21 | -374 | 405 | 103 | -125 | -116 | -325 |
| Net financials | 1.326 | 1.065 | 1.478 | 9.492 | 2.686 | 1.557 | 263 | 4.841 | 9.487 | 46.845 | -4.898 | 4.469 | 3.175 |
| Profit before tax | 856 | 470 | 962 | 8.713 | 2.655 | 1.537 | 285 | 4.466 | 9.892 | 46.948 | -5.023 | 4.353 | 2.850 |
| Tax | -0 | -0 | -0 | -0 | 0 | -0 | 5 | -0 | 142 | 609 | -0 | 156 | 479 |
| Net profit | 856 | 470 | 962 | 8.713 | 2.655 | 1.537 | 279 | 4.466 | 9.750 | 46.339 | -5.023 | 4.197 | 2.370 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.637 | 7.156 | 7.265 | 15.642 | 18.406 | 19.547 | 19.809 | 23.313 | 32.060 | 77.632 | 68.685 | 73.948 | 74.782 |
| Equity | 6.629 | 7.003 | 7.059 | 15.617 | 18.396 | 19.520 | 19.773 | 23.186 | 31.808 | 77.147 | 68.674 | 71.372 | 70.317 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 | 41 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 8 | 9 | 24 | 10 | 26 | 36 | 55 | 211 | 485 | 11 | 2.577 | 4.465 |
| Total debt | 8 | 8 | 9 | 24 | 10 | 26 | 36 | 127 | 252 | 485 | 11 | 2.577 | 4.465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2000 | — | — |
VR Audit | Audit | 2000 | — | — |
NF Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Jensen | Management | 0 companies |
| Vagn Rosendal Bank | Audit | 0 companies |
| Niels Fuglsang Bisgaard | Management | 0 companies |