| Revenue | DKK -152K | -129% |
| EBITDA | DKK -499K | -220% |
| Net profit | DKK -2,8M | -330% |
| Total assets | DKK 15M | -32% |
| Equity | DKK 14,6M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -19 | -17 | -18 | -50 | -101 | -214 | -2.011 | -248 | -842 | -399 | 528 | -152 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -362 | -396 | -493 | -9 | -110 | -347 |
| EBITDA | 51 | -19 | -17 | -18 | -50 | -101 | -214 | -2.372 | -643 | -1.335 | -409 | 417 | -499 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | -19 | -17 | -18 | -50 | -101 | -214 | -2.372 | -643 | -1.335 | -409 | 417 | -499 |
| Net financials | 694 | 983 | 729 | 894 | 1.938 | 32.950 | -1.213 | 61 | 1.435 | -2.182 | -3.044 | 793 | -1.428 |
| Profit before tax | 745 | 964 | 712 | 876 | 1.887 | 32.849 | -1.426 | -2.311 | 792 | -3.517 | -3.452 | 1.210 | -1.927 |
| Tax | 36 | -34 | -33 | -36 | -49 | -113 | -600 | 6 | 264 | 267 | -840 | -6 | 873 |
| Net profit | 709 | 998 | 745 | 911 | 1.936 | 32.962 | -826 | -2.318 | 528 | -3.783 | -2.612 | 1.215 | -2.800 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.586 | 4.056 | 4.268 | 5.709 | 7.380 | 67.114 | 34.907 | 33.419 | 32.639 | 27.086 | 24.426 | 21.934 | 14.974 |
| Equity | 1.581 | 2.079 | 2.624 | 3.435 | 4.822 | 33.584 | 29.658 | 26.380 | 25.908 | 20.125 | 17.014 | 17.579 | 14.579 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.890 | 1.938 | 1.644 | 2.273 | 2.557 | 33.530 | 5.249 | 7.039 | 6.730 | 6.961 | 7.412 | 4.355 | 395 |
| Total debt | 1.890 | 1.938 | 1.644 | 2.273 | 2.557 | 33.530 | 5.249 | 7.039 | 6.730 | 6.961 | 7.412 | 4.355 | 395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Brusgaard | Audit | 0 companies |