| Revenue | DKK -70K | -115% |
| EBITDA | DKK -70K | -115% |
| Net profit | DKK -190K | -163% |
| Total assets | DKK 1,2M | -13% |
| Equity | DKK -28K | -117% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -14 | 162 | 38 | -14 | 18 | 54 | -22 | 5 | 2 | -38 | 40 | 459 | -70 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -14 | 15 | 38 | -14 | 18 | 54 | -22 | -240 | 2 | -38 | 40 | 459 | -70 |
| Depreciation & amort. | -0 | -0 | -12 | -21 | -54 | -66 | -66 | -64 | -53 | -53 | -53 | -53 | -53 | -74 |
| EBIT | -9 | -14 | 4 | 17 | -68 | -47 | -12 | -86 | -293 | -50 | -91 | -13 | 406 | -144 |
| Net financials | -137 | 422 | 39 | 684 | 615 | -444 | 519 | -1.178 | -15 | 231 | 340 | -2.337 | -41 | -47 |
| Profit before tax | -146 | 408 | 43 | 701 | 547 | -491 | 507 | -1.264 | -308 | 180 | 249 | -2.350 | 365 | -190 |
| Tax | -0 | -14 | -11 | -1 | -20 | -36 | -23 | -39 | -82 | -26 | -29 | 206 | 62 | -0 |
| Net profit | -146 | 421 | 54 | 702 | 568 | -455 | 530 | -1.225 | -227 | 206 | 278 | -2.556 | 303 | -190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.292 | 3.693 | 4.895 | 5.658 | 6.028 | 6.165 | 6.655 | 5.320 | 4.316 | 4.643 | 4.198 | 1.139 | 1.410 | 1.224 |
| Equity | 3.188 | 3.359 | 3.310 | 3.612 | 4.180 | 3.375 | 3.802 | 2.471 | 2.245 | 2.451 | 2.615 | -141 | 162 | -28 |
| Long-term debt | 0 | 0 | 668 | 641 | 581 | 550 | 518 | 485 | 454 | 422 | 390 | 358 | 332 | 309 |
| Short-term debt | 104 | 334 | 917 | 1.405 | 1.267 | 2.239 | 2.336 | 2.363 | 1.617 | 1.770 | 1.193 | 922 | 916 | 943 |
| Total debt | 104 | 334 | 1.584 | 2.046 | 1.848 | 2.789 | 2.853 | 2.849 | 2.071 | 2.193 | 1.583 | 1.280 | 1.248 | 1.252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Øhauge Pedersen | Audit | 0 companies |