| Revenue | DKK 40K | -80% |
| EBITDA | DKK 265K | -84% |
| Net profit | DKK -138K | -118% |
| Total assets | DKK 18,9M | +4% |
| Equity | DKK 11,5M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 250 | 353 | 482 | 676 | 671 | 902 | 971 | 1.294 | 1.092 | 50 | 233 | 133 | 195 | 40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -300 | -312 | -288 | -279 | -282 | -279 |
| EBITDA | 50 | 217 | 294 | 482 | 469 | 625 | 645 | 1.237 | 1.438 | 83 | 605 | 1.133 | 1.706 | 265 |
| Depreciation & amort. | -114 | -114 | -114 | -141 | -145 | -203 | -180 | 136 | 553 | -107 | 171 | 506 | 651 | -254 |
| EBIT | -64 | 103 | 180 | 340 | 324 | 421 | 464 | 1.101 | 885 | -25 | 434 | 627 | 1.055 | 11 |
| Net financials | -379 | 177 | 565 | -85 | -10 | -261 | -765 | -736 | -347 | -210 | -207 | -178 | -90 | -100 |
| Profit before tax | -443 | 280 | 745 | 255 | 314 | 160 | -300 | 366 | 538 | -234 | 227 | 449 | 966 | -89 |
| Tax | 23 | 49 | 50 | 73 | 68 | 64 | 90 | 216 | 144 | -0 | -0 | 121 | 213 | 49 |
| Net profit | -466 | 231 | 696 | 182 | 246 | 96 | -390 | 150 | 395 | -234 | 227 | 328 | 752 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.224 | 12.566 | 16.667 | 17.249 | 20.409 | 20.293 | 20.049 | 18.550 | 17.571 | 16.645 | 16.632 | 17.158 | 18.214 | 18.949 |
| Equity | 10.223 | 10.358 | 10.955 | 11.137 | 11.284 | 11.279 | 10.785 | 10.829 | 11.115 | 10.771 | 10.885 | 11.098 | 11.733 | 11.473 |
| Long-term debt | 1.617 | 1.660 | 1.682 | 2.333 | 4.308 | 4.309 | 4.319 | 1.803 | 1.844 | 1.034 | 1.138 | 1.251 | 1.377 | 1.514 |
| Short-term debt | 384 | 547 | 4.029 | 3.778 | 4.817 | 4.705 | 4.946 | 5.918 | 4.611 | 4.841 | 4.609 | 4.809 | 5.104 | 5.962 |
| Total debt | 2.000 | 2.208 | 5.712 | 6.111 | 9.125 | 9.014 | 9.265 | 7.721 | 6.455 | 5.875 | 5.747 | 6.060 | 6.481 | 7.476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Hansen Revision v/Ole Jørgensen | Audit | 0 companies |