| Revenue | — | — |
| EBITDA | DKK -21K | -35% |
| Net profit | DKK 122K | +42% |
| Total assets | DKK 5,4M | -23% |
| Equity | DKK 4,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -43 | -10 | -71 | 153 | -4 | -1 | -1 | -1 | -1 | -11 | -7 | -16 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -43 | -10 | -71 | 153 | -4 | -1 | -1 | -1 | -1 | -11 | -7 | -16 | -21 |
| Net financials | -166 | -112 | -39 | -126 | 132 | -19 | -45 | 407 | 277 | -193 | 4.353 | -125 | 101 | 173 |
| Profit before tax | -169 | -110 | -58 | -129 | 131 | -19 | -46 | 406 | 276 | -195 | 4.342 | -132 | 86 | 152 |
| Tax | -9 | -16 | 8 | -13 | -5 | -3 | -10 | -5 | -6 | 4 | -15 | 38 | -0 | 30 |
| Net profit | -160 | -94 | -66 | -115 | 136 | -15 | -36 | 411 | 282 | -198 | 4.357 | -170 | 86 | 122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.060 | 1.031 | 1.229 | 1.184 | 636 | 651 | 626 | 1.139 | 1.328 | 936 | 9.681 | 7.213 | 7.012 | 5.396 |
| Equity | 62 | -32 | 91 | -25 | 112 | 96 | 60 | 471 | 645 | 336 | 4.693 | 4.409 | 4.377 | 4.498 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 564 | 575 | 587 | 599 | 617 | 635 | 812 | 859 |
| Short-term debt | 998 | 1.062 | 1.138 | 1.209 | 524 | 554 | 1 | 92 | 96 | 1 | 4.371 | 2.170 | 1.823 | 38 |
| Total debt | 998 | 1.062 | 1.138 | 1.209 | 524 | 554 | 565 | 668 | 682 | 600 | 4.988 | 2.805 | 2.635 | 897 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Ole Berggreen Osmark | Audit | 0 companies |