| Revenue | DKK -26K | +0% |
| EBITDA | DKK -266K | +0% |
| Net profit | DKK 1,1M | -23% |
| Total assets | DKK 10,9M | -3% |
| Equity | DKK 10,8M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 645 | 356 | 66 | 82 | 86 | 106 | 97 | 90 | -36 | -19 | -53 | -51 | -26 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -140 | -240 | -240 |
| EBITDA | 613 | 321 | 67 | 682 | 86 | 106 | 97 | -228 | -36 | -19 | -53 | -191 | -266 | -266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 613 | 321 | 67 | 682 | 86 | 106 | 97 | -228 | -36 | -19 | -53 | -191 | -266 | -266 |
| Net financials | 485 | 807 | 820 | 1.022 | 36 | 785 | 586 | 106 | -65 | -378 | 1.261 | 270 | 1.734 | 1.261 |
| Profit before tax | 1.098 | 1.127 | 887 | 1.704 | 122 | 891 | 683 | -122 | -101 | -397 | 1.208 | 79 | 1.468 | 995 |
| Tax | 103 | 193 | 34 | 294 | 5 | 196 | 106 | -79 | -58 | 281 | -64 | -148 | 103 | -56 |
| Net profit | 995 | 934 | 853 | 1.410 | 116 | 695 | 577 | -43 | -43 | -678 | 1.272 | 226 | 1.365 | 1.051 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.863 | 10.897 | 11.749 | 12.650 | 12.365 | 12.663 | 12.808 | 11.887 | 11.136 | 10.448 | 11.194 | 10.519 | 11.196 | 10.851 |
| Equity | — | — | 11.335 | 12.145 | 11.962 | 12.207 | 12.283 | 11.640 | 11.097 | 10.309 | 11.181 | 10.508 | 11.172 | 10.824 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 206 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 43 | 115 | 189 | 144 | 40 | 93 | 140 | 41 | 39 | 139 | 13 | 12 | 23 | 27 |
| Total debt | 43 | 115 | 189 | 144 | 40 | 93 | 161 | 247 | 39 | 139 | 13 | 12 | 23 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Audit | Audit | 2010 | — | — |
SB Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Drud Jensen | Audit | 0 companies |
| Susie Bader | Management | 0 companies |