| Revenue | DKK -394K | +19% |
| EBITDA | DKK -844K | -8% |
| Net profit | DKK -71K | -102% |
| Total assets | DKK 40,2M | -6% |
| Equity | DKK 40M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -445 | 41 | -81 | -49 | -122 | -82 | -136 | -152 | -175 | -216 | -233 | -330 | -394 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1 | -2 | -0 | -0 | -0 | -200 | -250 | -450 | -450 |
| EBITDA | -15 | -445 | 41 | -81 | -49 | -123 | -84 | -136 | -152 | -175 | -416 | -483 | -780 | -844 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -21 | -21 | -21 |
| EBIT | -15 | -445 | 41 | -81 | -49 | -123 | -84 | -136 | -152 | -175 | -417 | -504 | -801 | -865 |
| Net financials | 345 | 5.112 | 450 | -463 | 760 | 1.053 | 300 | 729 | 2.485 | 4.316 | 20.540 | 4.511 | 5.419 | 856 |
| Profit before tax | 329 | 5.089 | 413 | -545 | 711 | 930 | 216 | 593 | 2.334 | 4.141 | 20.122 | 4.007 | 4.618 | -9 |
| Tax | 45 | 88 | 82 | -0 | 97 | 213 | 67 | 115 | 489 | 650 | -746 | 696 | 1.054 | 62 |
| Net profit | 284 | 5.001 | 331 | -545 | 614 | 718 | 149 | 477 | 1.845 | 3.492 | 20.868 | 3.311 | 3.564 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.504 | 18.081 | 15.504 | 13.690 | 14.294 | 15.149 | 14.781 | 14.775 | 16.584 | 20.125 | 37.165 | 39.425 | 42.568 | 40.162 |
| Equity | 13.415 | 18.016 | 14.847 | 13.602 | 14.016 | 14.734 | 14.583 | 14.560 | 16.005 | 19.386 | 36.954 | 38.965 | 41.529 | 39.958 |
| Long-term debt | 0 | 0 | 0 | 61 | 214 | 222 | 178 | 145 | 111 | 116 | 120 | 128 | 138 | 147 |
| Short-term debt | 89 | 65 | 657 | 27 | 64 | 193 | 20 | 69 | 467 | 623 | 91 | 326 | 897 | 56 |
| Total debt | 89 | 65 | 657 | 88 | 278 | 415 | 198 | 214 | 579 | 738 | 211 | 454 | 1.035 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Aunbøl Andersen | Audit | 0 companies |