| Revenue | DKK -2K | — |
| EBITDA | DKK -13K | +50% |
| Net profit | DKK 102K | -67% |
| Total assets | DKK 3M | +3% |
| Equity | DKK 2,7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -454 | 128 | 533 | 940 | 1.296 | 70 | -3 | -2 | 0 | 0 | — | 0 | -2 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -634 | -66 | 368 | 840 | 1.212 | 29 | -27 | -24 | -13 | -25 | -11 | -26 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -634 | -66 | 368 | 840 | 1.212 | 29 | -27 | -24 | -13 | -25 | -11 | -26 | -13 |
| Net financials | 14 | 55 | 28 | 372 | 83 | 21 | -57 | 402 | 19 | 516 | -491 | 332 | 114 |
| Profit before tax | -619 | -11 | 396 | 1.211 | 1.295 | 50 | -83 | 378 | 6 | 491 | -503 | 306 | 101 |
| Tax | 1 | -1 | -1 | 294 | 229 | 13 | 0 | 65 | 1 | 108 | 3 | -0 | -2 |
| Net profit | -620 | 94 | 397 | 918 | 1.066 | 37 | -83 | 313 | 5 | 383 | -506 | 306 | 102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.334 | 1.476 | 2.011 | 2.957 | 3.574 | 3.353 | 3.238 | 3.133 | 3.119 | 3.383 | 2.672 | 2.880 | 2.952 |
| Equity | 1.097 | 1.137 | 1.467 | 2.067 | 3.132 | 2.966 | 2.882 | 2.982 | 2.875 | 3.146 | 2.526 | 2.714 | 2.694 |
| Long-term debt | 0 | 0 | 71 | 248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 237 | 339 | 473 | 642 | 442 | 388 | 355 | 152 | 244 | 237 | 147 | 166 | 258 |
| Total debt | 237 | 339 | 544 | 890 | 442 | 388 | 355 | 152 | 244 | 237 | 147 | 166 | 258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SØ Audit | Audit | 2000 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Øst Hansen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |