| Revenue | DKK -15K | -103% |
| EBITDA | DKK -140K | -125% |
| Net profit | DKK 833K | +0% |
| Total assets | DKK 11,6M | +6% |
| Equity | DKK 9,1M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -314 | -91 | -192 | — | -30 | -123 | -67 | -33 | -27 | -34 | -46 | 585 | -15 |
| Staff expenses | -484 | -447 | -163 | -560 | -265 | -0 | -500 | -500 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -909 | -538 | -742 | -674 | -295 | -191 | -567 | -533 | -27 | -34 | -46 | 567 | -140 |
| Depreciation & amort. | 247 | 1.553 | -79 | -79 | -79 | -79 | -79 | -79 | -79 | -79 | -79 | -0 | -0 |
| EBIT | -1.156 | -2.090 | -821 | -753 | -374 | -270 | -646 | -612 | -106 | -113 | -125 | 567 | -140 |
| Net financials | 7.829 | 274 | 365 | 523 | 195 | 257 | 673 | -1.408 | 647 | 1.008 | -34 | 306 | 942 |
| Profit before tax | 6.673 | -1.816 | -456 | -230 | -178 | -12 | 27 | -2.020 | 541 | 895 | -160 | 873 | 802 |
| Tax | -30 | -10 | -273 | -120 | -3 | 26 | -266 | -157 | -26 | -19 | -102 | 42 | -31 |
| Net profit | 6.703 | -1.806 | -183 | -110 | -176 | -39 | 293 | -1.862 | 567 | 915 | -57 | 831 | 833 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.629 | 10.706 | 9.990 | 9.633 | 9.947 | 14.611 | 16.868 | 12.976 | 11.941 | 12.603 | 12.418 | 10.991 | 11.619 |
| Equity | 11.365 | 9.463 | 9.183 | 8.974 | 8.697 | 8.554 | 8.742 | 6.760 | 7.204 | 7.993 | 7.772 | 8.435 | 9.094 |
| Long-term debt | 936 | 878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 319 | 365 | 807 | 660 | 1.251 | 6.057 | 8.126 | 6.216 | 4.737 | 4.611 | 4.647 | 2.556 | 2.525 |
| Total debt | 1.254 | 1.243 | 807 | 660 | 1.251 | 6.057 | 8.126 | 6.216 | 4.737 | 4.611 | 4.647 | 2.556 | 2.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB | Audit | 2002 | — | — |
LH Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels-Erling Bruun-Larsen | Audit | 0 companies |
| Lotte Hedebo Hansen | Management | 0 companies |