| Revenue | — | — |
| EBITDA | DKK -283K | -43% |
| Net profit | DKK 3M | +110% |
| Total assets | DKK 21,3M | +18% |
| Equity | DKK 20,8M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -17 | -29 | -29 | -29 | -32 | -34 | -34 | -35 | -40 | -47 | -198 | -283 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -17 | -29 | -29 | -29 | -32 | -34 | -34 | -35 | -40 | -47 | -198 | -283 |
| Net financials | 308 | 324 | 580 | 329 | 270 | 356 | 23 | 887 | 45 | 11.972 | -725 | 2.023 | 4.126 |
| Profit before tax | 301 | 307 | 552 | 300 | 242 | 324 | -12 | 852 | 10 | 11.932 | -772 | 1.825 | 3.843 |
| Tax | 64 | 52 | 87 | 24 | 42 | 27 | -47 | 149 | 3 | 163 | -168 | 404 | 854 |
| Net profit | 237 | 254 | 465 | 276 | 199 | 297 | 35 | 704 | 7 | 11.769 | -604 | 1.421 | 2.989 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.975 | 5.067 | 5.418 | 5.514 | 5.082 | 5.275 | 5.204 | 5.857 | 5.697 | 17.494 | 16.781 | 18.157 | 21.343 |
| Equity | 4.906 | 5.004 | 5.370 | 5.497 | 5.076 | 5.269 | 5.198 | 5.794 | 5.690 | 17.347 | 16.628 | 17.931 | 20.802 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 63 | 48 | 17 | 6 | 6 | 6 | 63 | 6 | 147 | 153 | 226 | 541 |
| Total debt | 68 | 63 | 48 | 17 | 6 | 6 | 6 | 63 | 6 | 147 | 153 | 226 | 541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Management | Management | 2001 | — | — |
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Elsie Johansen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |