| Revenue | DKK -16K | +68% |
| EBITDA | DKK -16K | -68% |
| Net profit | DKK 480K | +12% |
| Total assets | DKK 1,7M | +3% |
| Equity | DKK 1,4M | +30% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.875 | 577 | -230 | -102 | -25 | -25 | -34 | -27 | -18 | -9 | -8 | -2 | -9 | -16 |
| Staff expenses | -2.508 | -1.743 | -4 | -0 | -0 | -0 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 365 | 566 | 40 | 12 | -25 | -120 | -54 | -27 | -18 | -9 | -8 | -2 | -9 | -16 |
| Depreciation & amort. | -160 | -264 | -43 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 205 | 302 | -3 | -4 | -25 | -120 | -54 | -27 | -18 | -9 | -8 | -2 | -9 | -16 |
| Net financials | -86 | -25 | -52 | -41 | -15 | 68 | 90 | 14 | 123 | 213 | 217 | 278 | 438 | 495 |
| Profit before tax | 118 | 277 | -54 | -45 | -40 | -52 | 37 | -14 | 105 | 203 | 209 | 277 | 428 | 480 |
| Tax | 34 | 69 | -11 | 1 | -8 | -31 | -12 | -12 | 30 | -8 | 8 | -0 | -0 | -0 |
| Net profit | 84 | 207 | -43 | -46 | -32 | -21 | 49 | -2 | 75 | 211 | 201 | 277 | 428 | 480 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.934 | 1.036 | 1.076 | 242 | 922 | 821 | 789 | 1.035 | 1.564 | 1.589 | 1.545 | 1.544 | 1.689 | 1.733 |
| Equity | 134 | 141 | 98 | 52 | 20 | -1 | 48 | 46 | 121 | 332 | 480 | 700 | 1.069 | 1.387 |
| Long-term debt | 198 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1.366 | 1.038 | 878 | 600 | 555 | 108 |
| Short-term debt | 1.582 | 831 | 925 | 154 | 875 | 821 | 741 | 989 | 76 | 218 | 186 | 244 | 65 | 239 |
| Total debt | 1.780 | 831 | 925 | 154 | 875 | 822 | 741 | 989 | 1.442 | 1.256 | 1.065 | 844 | 620 | 346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Axel Olsen | Audit | 0 companies |