| Revenue | DKK -335K | -122% |
| EBITDA | DKK -335K | -122% |
| Net profit | DKK -329K | -183% |
| Total assets | DKK 14M | -61% |
| Equity | DKK 14M | -48% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | — | — | — | 2.952 | 1.335 | 1.624 | 2.382 | 3.694 | -8.402 | 9.517 | 1.534 | -335 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.592 | 0 | 0 | 0 | 2.952 | 1.335 | 1.624 | 2.370 | 3.694 | -8.402 | 9.517 | 1.534 | -335 |
| Depreciation & amort. | -815 | -0 | -0 | -0 | -873 | -873 | -873 | -873 | -873 | -873 | -116 | -0 | -0 |
| EBIT | 777 | 0 | 0 | 0 | 2.079 | 462 | 751 | 1.497 | 2.821 | -9.275 | 9.401 | 1.534 | -335 |
| Net financials | -21 | 0 | 0 | 0 | -7 | 1.982 | 1.846 | 1.990 | 1.538 | 574 | 56 | 17 | 12 |
| Profit before tax | 755 | 0 | 0 | 0 | 2.072 | 2.444 | 2.597 | 3.487 | 4.359 | -8.701 | 9.457 | 1.551 | -323 |
| Tax | -3 | -0 | -0 | -0 | 129 | 35 | 25 | 94 | -33 | 32 | 16 | 1.156 | 5 |
| Net profit | 759 | 0 | 0 | 0 | 1.944 | 2.408 | 2.572 | 3.392 | 4.392 | -8.733 | 9.442 | 395 | -329 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.202 | 0 | 0 | 0 | 15.098 | 17.621 | 20.582 | 23.289 | 28.355 | 24.073 | 38.749 | 35.727 | 14.003 |
| Equity | 1.757 | 0 | 0 | 0 | 14.982 | 17.340 | 19.912 | 23.255 | 27.397 | 18.609 | 28.050 | 26.746 | 13.982 |
| Long-term debt | -5.327 | 0 | 0 | 0 | 0 | 0 | 627 | 0 | 938 | 5.443 | 10.677 | 8.960 | 0 |
| Short-term debt | -1.117 | 0 | 0 | 0 | 116 | 280 | 42 | 34 | 21 | 21 | 21 | 21 | 21 |
| Total debt | -6.444 | 0 | 0 | 0 | 116 | 280 | 670 | 34 | 958 | 5.464 | 10.698 | 8.981 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Audit | Audit | 2001 | — | — |
PK Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Rützou | Audit | 0 companies |
| Per Kronborg Jensen | Audit | 0 companies |