| Revenue | DKK -188K | -12% |
| EBITDA | DKK -188K | +12% |
| Net profit | DKK -1,6M | -334% |
| Total assets | DKK 17,8M | -7% |
| Equity | DKK 13,4M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -57 | -38 | -86 | -83 | -117 | -251 | -309 | -296 | -211 | -202 | -194 | -204 | -215 | -188 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -57 | -38 | -86 | -83 | -117 | -251 | -309 | -296 | -211 | -202 | -194 | -204 | -215 | -188 |
| Depreciation & amort. | 116 | -39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -102 | -157 | -157 | -157 |
| EBIT | -173 | -77 | -86 | -83 | -117 | -251 | -309 | -296 | -211 | -202 | -296 | -361 | -373 | -346 |
| Net financials | 449 | 496 | 697 | 356 | 946 | 65 | 854 | 2.730 | 259 | 1.539 | -455 | 281 | 1.184 | -1.831 |
| Profit before tax | 275 | 419 | 611 | 274 | 829 | -186 | 545 | 2.434 | 48 | 1.337 | -751 | -81 | 811 | -2.177 |
| Tax | -52 | 39 | 66 | -24 | 2 | -79 | 41 | -8 | -63 | 215 | -329 | 115 | 114 | -548 |
| Net profit | 327 | 380 | 545 | 298 | 828 | -107 | 504 | 2.441 | 111 | 1.122 | -422 | -196 | 697 | -1.629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.244 | 15.930 | 16.067 | 16.061 | 14.903 | 14.704 | 14.886 | 18.953 | 17.666 | 15.720 | 18.487 | 18.244 | 19.211 | 17.829 |
| Equity | 15.303 | 15.586 | 15.534 | 14.832 | 14.660 | 14.451 | 14.852 | 16.249 | 14.854 | 15.188 | 14.647 | 14.315 | 15.002 | 13.353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.683 | 3.885 | 4.171 | 4.437 |
| Short-term debt | 941 | 344 | 533 | 1.228 | 244 | 252 | 35 | 2.705 | 2.812 | 533 | 157 | 25 | 30 | 38 |
| Total debt | 941 | 344 | 533 | 1.228 | 244 | 252 | 35 | 2.705 | 2.812 | 533 | 3.840 | 3.911 | 4.201 | 4.476 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Lotte Andreasen | Board of Directors | 0 companies |
| Lotte Vibeke Lisbygd | Board of Directors | 0 companies |
| Nicolai Lisbygd Buch | Board of Directors | 0 companies |
| Sandra Lisbygd | Board of Directors | 0 companies |
| Børge Leif Madsen | Chairman | 0 companies |
| Mikael Krogh Riis | Board of Directors | 0 companies |
| Dennis Rosenberg | Board of Directors | 0 companies |