| Revenue | DKK -186K | -32% |
| EBITDA | DKK -186K | +32% |
| Net profit | DKK 1,3M | +61% |
| Total assets | DKK 15M | +6% |
| Equity | DKK 11,4M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42 | 208 | 181 | 94 | 120 | 561 | 4.843 | -226 | -41 | -150 | -228 | 932 | -272 | -186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 42 | 208 | 181 | 94 | 120 | 561 | 4.843 | -226 | -41 | -150 | -228 | 932 | -272 | -186 |
| Depreciation & amort. | -39 | -35 | -35 | -17 | -17 | -17 | -0 | -5 | -15 | -15 | -15 | -8 | -0 | -0 |
| EBIT | 3 | 173 | 146 | 76 | 103 | 543 | 4.843 | -231 | -56 | -166 | -243 | 924 | -272 | -186 |
| Net financials | -35 | -60 | -90 | -63 | 145 | -297 | -78 | 2.145 | 421 | 2.938 | 329 | 249 | 1.073 | 1.504 |
| Profit before tax | -33 | 113 | 56 | 13 | 248 | 246 | 4.765 | 1.914 | 365 | 2.772 | 86 | 1.172 | 800 | 1.318 |
| Tax | -0 | 29 | 15 | 1 | -15 | 70 | 994 | -33 | 40 | -39 | -50 | 227 | -34 | -22 |
| Net profit | -33 | 84 | 41 | 13 | 264 | 176 | 3.771 | 1.947 | 325 | 2.811 | 136 | 945 | 835 | 1.340 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.732 | 1.699 | 2.842 | 3.188 | 3.521 | 5.074 | 5.957 | 9.268 | 8.035 | 12.142 | 12.318 | 13.414 | 14.148 | 14.953 |
| Equity | 92 | 176 | 217 | 547 | 811 | 936 | 4.656 | 6.550 | 6.821 | 9.332 | 9.158 | 9.813 | 10.348 | 11.388 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.883 | 994 | 0 | 13 | 0 | 0 | 237 | 0 | 0 |
| Short-term debt | 1.641 | 1.523 | 2.624 | 2.641 | 2.710 | 254 | 308 | 2.718 | 1.202 | 2.811 | 3.161 | 3.363 | 3.799 | 3.564 |
| Total debt | 1.641 | 1.523 | 2.624 | 2.641 | 2.710 | 4.138 | 1.302 | 2.718 | 1.215 | 2.811 | 3.161 | 3.601 | 3.799 | 3.564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Pedersen | Audit | 0 companies |