| Revenue | DKK -424K | -21% |
| EBITDA | DKK -728K | +13% |
| Net profit | DKK 1,8M | -72% |
| Total assets | DKK 70M | -1% |
| Equity | DKK 67,7M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -873 | -552 | -589 | -486 | -642 | -715 | -377 | -540 | -479 | -498 | -442 | -570 | -534 | -424 |
| Staff expenses | -126 | -123 | -123 | -109 | -124 | -123 | -123 | -350 | -388 | -307 | -305 | -304 | -305 | -304 |
| EBITDA | -999 | -675 | -3.517 | -3.328 | -767 | -869 | -575 | -1.022 | -868 | -805 | 2.876 | -874 | -839 | -728 |
| Depreciation & amort. | 45 | -23 | -79 | -104 | -115 | -92 | -92 | -108 | -92 | -76 | -0 | -0 | -0 | -0 |
| EBIT | -1.044 | -698 | -3.596 | -3.432 | -881 | -961 | -667 | -1.130 | -959 | -882 | 2.876 | -874 | -839 | -728 |
| Net financials | 21.363 | 5.934 | 3.641 | 9.842 | 18.087 | 5.378 | 1.486 | 3.361 | 3.000 | 8.803 | -7.371 | 4.259 | 9.238 | 3.064 |
| Profit before tax | 20.319 | 5.236 | 44 | 6.410 | 16.031 | 3.527 | 819 | 2.231 | 2.041 | 7.921 | -4.495 | 3.385 | 8.399 | 2.336 |
| Tax | 85 | 152 | 416 | 126 | 413 | 581 | 435 | 104 | 438 | 1.766 | 1.811 | 712 | 1.921 | 522 |
| Net profit | 20.234 | 5.085 | -372 | 6.284 | 15.618 | 2.946 | 385 | 2.127 | 1.603 | 6.155 | -6.307 | 2.673 | 6.478 | 1.814 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.020 | 73.333 | 69.374 | 65.025 | 75.593 | 75.295 | 77.379 | 72.743 | 73.774 | 78.780 | 66.826 | 67.369 | 71.027 | 70.020 |
| Equity | 58.351 | 58.935 | 56.564 | 61.847 | 74.466 | 73.662 | 72.009 | 69.697 | 71.300 | 76.455 | 65.148 | 66.371 | 67.849 | 67.663 |
| Long-term debt | 0 | 1.340 | 2.583 | 445 | 662 | 90 | 246 | 150 | 363 | 1.594 | 0 | 0 | 366 | 38 |
| Short-term debt | 1.669 | 13.029 | 10.200 | 2.675 | 394 | 1.491 | 5.098 | 2.896 | 2.111 | 732 | 1.678 | 998 | 2.811 | 2.319 |
| Total debt | 1.669 | 14.369 | 12.783 | 3.120 | 1.056 | 1.581 | 5.344 | 3.047 | 2.474 | 2.326 | 1.678 | 998 | 3.178 | 2.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |