| Revenue | DKK -12K | — |
| EBITDA | DKK -25K | -124% |
| Net profit | DKK 45K | +2% |
| Total assets | DKK 218K | +9% |
| Equity | DKK 109K | +71% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | 11 | -10 | -6 | -7 | — | — | — | — | — | 0 | 0 | 0 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 |
| EBITDA | -13 | 11 | 10 | 6 | -7 | -7 | -9 | 15 | 34 | 26 | -9 | -10 | -11 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | 11 | 10 | 6 | -7 | -7 | -9 | 15 | 34 | 26 | -9 | -10 | -11 | -25 |
| Net financials | -66 | -52 | -12 | 21 | -37 | -8 | 9 | 47 | 34 | 33 | 14 | 30 | 55 | 70 |
| Profit before tax | -32 | 49 | 23 | -15 | -44 | -15 | 0 | 39 | 26 | 24 | 5 | 20 | 44 | 45 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -32 | 49 | 23 | -15 | -44 | -15 | 0 | 39 | 26 | 24 | 5 | 20 | 44 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120 | 153 | 88 | 102 | 70 | 69 | 77 | 126 | 166 | 182 | 161 | 175 | 201 | 218 |
| Equity | 21 | 28 | -50 | -36 | -80 | -95 | -94 | -56 | -30 | -6 | -1 | 19 | 63 | 109 |
| Long-term debt | 90 | -171 | 129 | 129 | 143 | 156 | 164 | 169 | 158 | 160 | 120 | 85 | 34 | 0 |
| Short-term debt | 9 | -10 | 10 | 8 | 7 | 7 | 7 | 13 | 38 | 28 | 41 | 70 | 103 | 110 |
| Total debt | 99 | -181 | 138 | 137 | 150 | 163 | 171 | 182 | 196 | 188 | 162 | 156 | 137 | 110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Mogens Andersen | Audit | 0 companies |