| Revenue | DKK -428K | +92% |
| EBITDA | DKK -734K | -44% |
| Net profit | DKK -933K | -292% |
| Total assets | DKK 23,6M | -7% |
| Equity | DKK 22,7M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | -162 | -154 | 12 | -120 | -90 | -90 | -66 | -177 | 5.058 | -196 | -165 | -224 | -428 |
| Staff expenses | -281 | -222 | -208 | -260 | -90 | -108 | -120 | -111 | -98 | -131 | -225 | -265 | -285 | -305 |
| EBITDA | -398 | -383 | -361 | -248 | -210 | -210 | -211 | -177 | -276 | 4.928 | -421 | -431 | -508 | -734 |
| Depreciation & amort. | 388 | 401 | -423 | -426 | -442 | -408 | -481 | -488 | -487 | -457 | -323 | -297 | -296 | -296 |
| EBIT | -786 | -784 | -784 | -674 | -651 | -618 | -691 | -665 | -763 | 4.470 | -744 | -728 | -805 | -1.030 |
| Net financials | 695 | 1.186 | 459 | 1.949 | -493 | 975 | 44 | 630 | -614 | 1.791 | 440 | -498 | 1.480 | -154 |
| Profit before tax | 83 | 402 | -198 | 1.275 | -1.144 | 358 | -647 | -36 | -1.377 | 6.261 | -305 | -1.226 | 675 | -1.184 |
| Tax | 87 | 108 | 63 | 326 | -206 | 79 | -143 | -3 | -291 | 1.364 | -52 | -264 | 188 | -251 |
| Net profit | -4 | 294 | -261 | 949 | -938 | 279 | -504 | -33 | -1.086 | 4.898 | -252 | -962 | 487 | -933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.027 | 28.317 | 27.920 | 27.864 | 26.124 | 25.889 | 24.694 | 24.173 | 22.518 | 28.060 | 26.969 | 24.411 | 25.253 | 23.593 |
| Equity | 28.739 | 28.133 | 26.971 | 27.420 | 25.982 | 25.760 | 24.556 | 24.023 | 22.437 | 26.835 | 25.583 | 24.121 | 24.108 | 22.675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 289 | 184 | 948 | 444 | 142 | 129 | 138 | 150 | 81 | 1.225 | 1.387 | 291 | 1.145 | 918 |
| Total debt | 289 | 184 | 948 | 444 | 142 | 129 | 138 | 150 | 81 | 1.225 | 1.387 | 291 | 1.145 | 918 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Schjødtz | Board of Directors | 0 companies |
| Jørn Ankær Thomsen | Chairman | 0 companies |