| Revenue | DKK -301K | +26% |
| EBITDA | DKK -1,2M | +0% |
| Net profit | DKK -689K | -290% |
| Total assets | DKK 24,2M | +1% |
| Equity | DKK 18,5M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 26 | — | — | -55 | -55 | -88 | -83 | -93 | -303 | -230 | -210 | -239 | -301 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -797 | -1.051 | -1.084 | -992 | -933 |
| EBITDA | 1.987 | 1.990 | 0 | 0 | -55 | -55 | -88 | -83 | -93 | -1.099 | -1.281 | -1.294 | -1.231 | -1.234 |
| Depreciation & amort. | -982 | -982 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.006 | 1.008 | 0 | 0 | -55 | -55 | -88 | -83 | -93 | -1.099 | -1.281 | -1.294 | -1.231 | -1.234 |
| Net financials | -8.400 | -2.414 | 0 | 0 | 145 | 375 | 1.707 | 1.785 | 552 | 4.712 | -1.496 | 1.094 | 1.677 | 360 |
| Profit before tax | -7.229 | -1.327 | 0 | 0 | 89 | 320 | 1.619 | 1.702 | 459 | 3.613 | -2.776 | -200 | 445 | -874 |
| Tax | -25 | -50 | -0 | -0 | 10 | 100 | 315 | -147 | -0 | 532 | -613 | -52 | 83 | -184 |
| Net profit | -7.204 | -1.278 | 0 | 0 | 79 | 220 | 1.304 | 1.849 | 460 | 3.081 | -2.163 | -148 | 362 | -689 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.007 | 19.565 | 0 | 0 | 15.706 | 15.880 | 17.376 | 18.916 | 19.533 | 27.251 | 24.955 | 21.088 | 23.873 | 24.181 |
| Equity | 18.235 | 18.713 | 0 | 0 | 15.645 | 15.764 | 16.965 | 18.708 | 19.060 | 22.030 | 19.754 | 19.492 | 19.736 | 18.547 |
| Long-term debt | 0 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 0 | 1.950 | 1.250 | 510 | 0 | 193 |
| Short-term debt | -2.772 | -852 | 0 | 0 | 20 | 116 | 411 | 207 | 473 | 3.271 | 3.951 | 1.087 | 4.137 | 5.441 |
| Total debt | -2.772 | -852 | 0 | 0 | 61 | 116 | 411 | 207 | 473 | 5.221 | 5.201 | 1.597 | 4.137 | 5.634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
| Individual | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ingtrup | Audit | 0 companies |