| Revenue | DKK -27K | +287% |
| EBITDA | DKK -27K | -287% |
| Net profit | DKK -158K | -168% |
| Total assets | DKK 2M | -7% |
| Equity | DKK 1,9M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -8 | -8 | -9 | -9 | -9 | -9 | -9 | -10 | -10 | -12 | -25 | -7 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -8 | -8 | -9 | -9 | -9 | -9 | -9 | -10 | -10 | -12 | -25 | -7 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -8 | -8 | -9 | -9 | -9 | -9 | -9 | -10 | -10 | -12 | -25 | -7 | -27 |
| Net financials | 284 | 95 | 78 | 40 | 50 | 38 | 11 | 31 | 16 | 115 | -100 | 84 | 290 | -175 |
| Profit before tax | 276 | 87 | 70 | 31 | 41 | 29 | 2 | 21 | 6 | 105 | -112 | 59 | 283 | -202 |
| Tax | 26 | 22 | 17 | 7 | 9 | 9 | -2 | 3 | 1 | 23 | 2 | -0 | 51 | -44 |
| Net profit | 250 | 65 | 52 | 23 | 32 | 19 | 4 | 19 | 5 | 82 | -114 | 59 | 232 | -158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.663 | 1.750 | 1.785 | 1.792 | 1.815 | 1.836 | 1.836 | 1.851 | 1.852 | 1.956 | 1.846 | 1.882 | 2.170 | 2.010 |
| Equity | 1.621 | 1.686 | 1.738 | 1.761 | 1.793 | 1.812 | 1.816 | 1.834 | 1.839 | 1.921 | 1.807 | 1.866 | 2.099 | 1.941 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 43 | 64 | 47 | 30 | 22 | 24 | 20 | 17 | 14 | 36 | 39 | 16 | 72 | 69 |
| Total debt | 43 | 64 | 47 | 30 | 22 | 24 | 20 | 17 | 14 | 36 | 39 | 16 | 72 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Deputy | Deputy | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Schmidt-Larsen | Deputy | 0 companies |