| Revenue | — | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -452K | +32% |
| Total assets | DKK 6,5M | +0% |
| Equity | DKK 4,1M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | -75 | 122 | 838 | -529 | 7 | -89 | -51 | -11 | -16 | -9 | -9 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -610 | -250 | 122 | 880 | -529 | 7 | -89 | -51 | -11 | -16 | -9 | -8 | 0 | 0 |
| Depreciation & amort. | -610 | -694 | -59 | 21 | -59 | -79 | -62 | -112 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.221 | -944 | 63 | 859 | -588 | -72 | -151 | -164 | -11 | -16 | -9 | -8 | 0 | 0 |
| Net financials | 1.142 | 1.719 | 1.408 | 1.521 | 3.241 | -1.367 | -1.167 | 320 | -554 | 32 | 5 | -2.340 | -662 | -452 |
| Profit before tax | -78 | 775 | 1.471 | 2.380 | 2.653 | -1.439 | -1.318 | 156 | -565 | 17 | -4 | -2.348 | -662 | -452 |
| Tax | -66 | -231 | -65 | 70 | -147 | -4 | -0 | -0 | -0 | -74 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 1.007 | 1.537 | 2.310 | 2.800 | -1.435 | -1.318 | 156 | -565 | 91 | -4 | -2.348 | -662 | -452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.445 | 9.596 | 9.691 | 11.622 | 16.040 | 13.346 | 12.081 | 8.267 | 8.223 | 7.614 | 7.610 | 6.473 | 6.472 | 6.469 |
| Equity | 2.503 | 3.409 | 4.746 | 6.806 | 11.390 | 9.505 | 7.922 | 8.079 | 7.514 | 7.604 | 7.600 | 5.253 | 4.591 | 4.139 |
| Long-term debt | 5.070 | 4.854 | 4.650 | 4.413 | 3.581 | 3.423 | 3.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.858 | 1.321 | 285 | 397 | 1.064 | 418 | 898 | 188 | 709 | 10 | 10 | 1.220 | 1.881 | 2.331 |
| Total debt | 6.928 | 6.174 | 4.935 | 4.810 | 4.646 | 3.841 | 4.159 | 188 | 709 | 10 | 10 | 1.220 | 1.881 | 2.331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
NJ Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POUL SCHMIDT HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Schmidt | Chief Executive Officer | 0 companies |
| Nils Jørner | Audit | 0 companies |