| Revenue | DKK 13K | +220% |
| EBITDA | DKK -127K | -30% |
| Net profit | DKK -127K | -30% |
| Total assets | DKK 2,3M | +0% |
| Equity | DKK 773K | +873% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 22 | 9 | 18 | 6 | 125 | 3 | 784 | 11 | 10 | 1 | 1 | 4 | 13 |
| Staff expenses | -0 | -0 | -0 | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -198 | -31 | -171 | -483 | -552 | -486 | -468 | 276 | -304 | -156 | -269 | -390 | -98 | -127 |
| Depreciation & amort. | 6 | -5 | -13 | -13 | -13 | -13 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -203 | -36 | -183 | -495 | -564 | -499 | -480 | 276 | -304 | -156 | -269 | -390 | -98 | -127 |
| Net financials | -64 | -38 | 281 | -35 | -32 | -34 | -22 | -17 | -14 | -12 | -6 | -2 | -0 | -0 |
| Profit before tax | -267 | -74 | 97 | -531 | -597 | -533 | -503 | 258 | -317 | -168 | -275 | -392 | -98 | -127 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -267 | -74 | 97 | -531 | -597 | -533 | -503 | 258 | -317 | -168 | -275 | -392 | -98 | -127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.512 | 1.566 | 1.724 | 1.578 | 1.574 | 1.715 | 1.491 | 2.342 | 2.177 | 2.166 | 2.203 | 2.261 | 2.264 | 2.273 |
| Equity | -365 | -643 | -545 | -1.076 | -1.673 | -2.205 | -2.708 | -2.450 | -2.767 | -2.935 | 390 | -2 | -100 | 773 |
| Long-term debt | 742 | 700 | 366 | 336 | 294 | 279 | 233 | 184 | 133 | 79 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.135 | 1.508 | 1.903 | 2.318 | 2.953 | 3.641 | 3.966 | 4.607 | 4.811 | 5.022 | 1.813 | 2.262 | 2.363 | 1.501 |
| Total debt | 1.877 | 2.208 | 2.269 | 2.654 | 3.247 | 3.920 | 4.199 | 4.791 | 4.944 | 5.101 | 1.813 | 2.262 | 2.364 | 1.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| O. A. Revision A/S | Audit | 0 companies |