| Revenue | DKK -103K | -17% |
| EBITDA | DKK -103K | +17% |
| Net profit | DKK -1,5M | -153% |
| Total assets | DKK 17,4M | -8% |
| Equity | DKK 16,2M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 30 | 11 | 22 | -70 | -124 | -126 | -115 | -115 | -116 | -117 | -115 | -124 | -103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | 30 | 11 | 22 | -70 | -124 | -126 | -115 | -115 | -116 | -117 | -115 | -124 | -103 |
| Depreciation & amort. | -43 | -43 | -43 | -43 | -46 | -50 | -55 | -55 | -55 | -55 | -55 | -55 | -55 | -55 |
| EBIT | -5 | -13 | -33 | -22 | -115 | -174 | -180 | -170 | -169 | -170 | -171 | -169 | -179 | -157 |
| Net financials | 417 | 1.075 | 1.215 | 2.023 | -635 | 1.401 | -644 | -71 | 889 | 1.852 | -855 | 1.565 | 3.688 | -1.516 |
| Profit before tax | 412 | 1.062 | 1.182 | 2.001 | -751 | 1.228 | -825 | -241 | 720 | 1.682 | -1.026 | 1.396 | 3.509 | -1.673 |
| Tax | -68 | 112 | 271 | 280 | -124 | 201 | -172 | 11 | 58 | 224 | -105 | 227 | 642 | -164 |
| Net profit | 480 | 950 | 911 | 1.720 | -627 | 1.026 | -652 | -252 | 661 | 1.458 | -921 | 1.169 | 2.867 | -1.509 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.531 | 12.406 | 12.550 | 14.354 | 13.214 | 14.194 | 13.329 | 12.988 | 13.741 | 15.421 | 14.162 | 15.426 | 18.922 | 17.358 |
| Equity | 11.352 | 12.202 | 12.112 | 13.833 | 13.106 | 14.032 | 13.269 | 12.917 | 13.578 | 14.933 | 13.812 | 14.981 | 17.848 | 16.238 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 4 | 326 | 17 | 138 | 848 | 88 |
| Short-term debt | 112 | 112 | 345 | 424 | 108 | 51 | 60 | 48 | 67 | 57 | 333 | 218 | 147 | 881 |
| Total debt | 112 | 112 | 345 | 424 | 108 | 51 | 60 | 70 | 71 | 383 | 350 | 357 | 995 | 970 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 33.3% | 33.3% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Gull Thomsen | Audit | 0 companies |