| Revenue | DKK -202K | +35% |
| EBITDA | DKK -566K | -8% |
| Net profit | DKK -263K | -243% |
| Total assets | DKK 20,3M | -9% |
| Equity | DKK 17,1M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -258 | -403 | -484 | -389 | -387 | -382 | -337 | -256 | -320 | -252 | -208 | -139 | -150 | -202 |
| Staff expenses | -1.114 | -1.119 | -1.116 | -1.115 | -1.061 | -1.094 | -1.128 | -1.115 | -778 | -474 | -437 | -366 | -372 | -364 |
| EBITDA | -1.372 | -1.521 | -1.601 | -1.504 | -1.448 | -1.476 | -1.464 | -1.371 | -1.099 | -726 | -644 | -505 | -522 | -566 |
| Depreciation & amort. | -79 | -326 | -77 | -54 | -30 | -30 | -30 | -0 | -0 | -76 | -35 | -0 | -0 | -0 |
| EBIT | -1.452 | -1.847 | -1.678 | -1.558 | -1.478 | -1.507 | -1.495 | -1.371 | -1.099 | -802 | -679 | -505 | -522 | -566 |
| Net financials | 1.701 | 2.614 | 3.844 | 3.856 | -757 | 1.193 | 227 | -2.205 | -2.591 | 3.478 | -281 | -648 | 714 | 87 |
| Profit before tax | 249 | 766 | 2.166 | 2.297 | -2.236 | -314 | -1.268 | -3.576 | -3.690 | 2.676 | -960 | -1.153 | 192 | -479 |
| Tax | -78 | 192 | 533 | 516 | -586 | 166 | -77 | -681 | -998 | 324 | -420 | -6 | 8 | -216 |
| Net profit | 327 | 574 | 1.632 | 1.782 | -1.650 | -480 | -1.191 | -2.895 | -2.692 | 2.352 | -540 | -1.147 | 184 | -263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.921 | 41.510 | 42.151 | 43.688 | 39.763 | 38.836 | 35.872 | 29.936 | 26.849 | 28.466 | 26.636 | 22.567 | 22.404 | 20.285 |
| Equity | 37.830 | 36.904 | 38.537 | 35.318 | 33.168 | 32.688 | 29.748 | 25.852 | 22.761 | 24.112 | 22.573 | 20.426 | 19.410 | 17.147 |
| Long-term debt | 0 | 3.000 | 3.530 | 4.365 | 6.000 | 6.000 | 5.995 | 3.995 | 4.000 | 4.000 | 4.000 | 0 | 0 | 0 |
| Short-term debt | 2.091 | 1.606 | 85 | 4.005 | 595 | 148 | 130 | 88 | 88 | 354 | 63 | 2.142 | 2.994 | 3.137 |
| Total debt | 2.091 | 4.606 | 3.614 | 8.370 | 6.595 | 6.148 | 6.125 | 4.084 | 4.088 | 4.354 | 4.063 | 2.142 | 2.994 | 3.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Øhauge Pedersen | Audit | 0 companies |