| Revenue | DKK -428K | -23% |
| EBITDA | DKK -1,3M | +8% |
| Net profit | DKK -3,1M | -167% |
| Total assets | DKK 56,2M | -6% |
| Equity | DKK 55,9M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -128 | -71 | -73 | -91 | -119 | -196 | -177 | -244 | -162 | -202 | -177 | -200 | -557 | -428 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -778 | -611 | -609 | -611 | -911 | -911 | -908 | -913 |
| EBITDA | -128 | -71 | -73 | -91 | -119 | -196 | -955 | -855 | -771 | -812 | -1.088 | -1.112 | -1.465 | -1.342 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -44 | -51 | -53 | -58 | -61 | -20 | -16 | -28 | -27 | -33 |
| EBIT | -128 | -71 | -73 | -94 | -163 | -247 | -1.008 | -914 | -832 | -832 | -1.104 | -1.139 | -1.492 | -1.375 |
| Net financials | 4.929 | 132 | 4.211 | -650 | 2.560 | 5.665 | 2.914 | 2.802 | 1.280 | 8.494 | -5.298 | 3.693 | 6.706 | -1.693 |
| Profit before tax | 4.802 | 61 | 4.138 | -744 | 2.397 | 5.417 | 1.906 | 1.888 | 447 | 7.662 | -6.402 | 2.554 | 5.214 | -3.067 |
| Tax | 1.457 | 632 | 1.105 | -51 | 532 | 1.127 | 418 | 171 | 311 | 1.038 | 13 | 3 | 604 | -0 |
| Net profit | 3.345 | -572 | 3.033 | -693 | 1.865 | 4.290 | 1.487 | 1.717 | 136 | 6.624 | -6.415 | 2.551 | 4.611 | -3.067 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.311 | 52.981 | 58.346 | 57.589 | 56.659 | 61.177 | 58.707 | 56.736 | 57.028 | 59.523 | 52.058 | 54.555 | 59.475 | 56.154 |
| Equity | 54.595 | 52.524 | 53.557 | 52.864 | 52.729 | 57.019 | 55.506 | 54.724 | 54.860 | 58.484 | 51.957 | 54.390 | 59.001 | 55.933 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197 | 0 |
| Short-term debt | 715 | 457 | 1.246 | 676 | 37 | 706 | 443 | 63 | 170 | 1.038 | 101 | 165 | 277 | 221 |
| Total debt | 715 | 457 | 1.246 | 676 | 37 | 706 | 443 | 63 | 170 | 1.038 | 101 | 165 | 474 | 221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PC Management | Management | 2001 | — | — |
CF Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Per Christensen | Management | 0 companies |
| Charlotte Fossing | Management | 0 companies |