| Revenue | DKK -21K | +68% |
| EBITDA | DKK -77K | -280% |
| Net profit | DKK -886K | -914% |
| Total assets | DKK 2,6M | -40% |
| Equity | DKK 2,6M | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -19 | 4 | -12 | -6 | -6 | -16 | -6 | -6 | -6 | -6 | -6 | -12 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -19 | 4 | -12 | -6 | 79 | -338 | -274 | 584 | -184 | -385 | -78 | 43 | -77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -19 | 4 | -12 | -6 | 79 | -338 | -274 | 584 | -184 | -385 | -78 | 43 | -77 |
| Net financials | 386 | 630 | -763 | 286 | -187 | 177 | -128 | 375 | -1.065 | 502 | -1.009 | 735 | 226 | -807 |
| Profit before tax | 368 | 611 | -759 | 273 | -193 | 256 | -466 | 100 | -481 | 317 | -1.393 | 657 | 269 | -884 |
| Tax | 67 | 49 | 102 | 11 | 39 | 67 | 0 | 49 | -0 | -0 | 77 | 2 | 160 | 2 |
| Net profit | 301 | 562 | -861 | 263 | -232 | 189 | -466 | 51 | -481 | 317 | -1.471 | 656 | 109 | -886 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.193 | 6.696 | 6.090 | 5.795 | 5.490 | 5.635 | 5.037 | 4.964 | 4.323 | 4.602 | 2.943 | 3.481 | 4.309 | 2.572 |
| Equity | 6.114 | 6.579 | 5.620 | 5.783 | 5.450 | 5.536 | 4.964 | 4.907 | 4.315 | 4.520 | 2.935 | 3.473 | 3.452 | 2.566 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 79 | 117 | 470 | 12 | 40 | 99 | 73 | 57 | 8 | 82 | 8 | 8 | 858 | 6 |
| Total debt | 79 | 117 | 470 | 12 | 40 | 99 | 73 | 57 | 8 | 82 | 8 | 8 | 858 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2001 | — | — |
MS Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Marianne Sussi Ravnholt | Management | 0 companies |