| Revenue | DKK -85K | -92% |
| EBITDA | DKK -85K | +92% |
| Net profit | DKK 1,4M | -94% |
| Total assets | DKK 55M | +0% |
| Equity | DKK 54,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 35 | — | — | -34 | — | — | — | — | — | -36 | -39 | -1.125 | -85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12 | 35 | 0 | 0 | -34 | 2.733 | 2.946 | 1.982 | 5.888 | 2.608 | 91 | 22 | -1.125 | -85 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | 35 | 0 | 0 | -34 | 2.733 | 2.946 | 1.982 | 5.888 | 2.608 | 91 | 22 | -1.125 | -85 |
| Net financials | -3.157 | -1.571 | 0 | 0 | 1.836 | 3.010 | 3.139 | 2.172 | 6.093 | 2.777 | 2.567 | 4.445 | 24.305 | 1.610 |
| Profit before tax | -3.129 | -1.514 | 0 | 0 | 1.803 | 2.978 | 3.104 | 2.137 | 6.058 | 2.740 | 2.659 | 4.467 | 23.181 | 1.524 |
| Tax | -48 | -58 | -0 | -0 | 46 | 49 | 27 | 26 | 30 | 21 | 9 | 31 | 273 | 166 |
| Net profit | -3.080 | -1.456 | 0 | 0 | 1.756 | 2.929 | 3.077 | 2.111 | 6.028 | 2.719 | 2.649 | 4.436 | 22.907 | 1.358 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.277 | 16.435 | 0 | 0 | 15.277 | 18.378 | 25.951 | 27.239 | 34.449 | 30.156 | 32.744 | 33.651 | 54.868 | 55.023 |
| Equity | 14.755 | 16.123 | 0 | 0 | 14.602 | 16.646 | 18.868 | 20.215 | 25.474 | 27.225 | 28.974 | 32.540 | 54.098 | 54.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520 | 437 | 0 | 1.057 | 672 | 0 |
| Short-term debt | -522 | -312 | 0 | 0 | 675 | 1.732 | 7.083 | 7.023 | 8.455 | 2.494 | 3.770 | 55 | 98 | 368 |
| Total debt | -522 | -312 | 0 | 0 | 675 | 1.732 | 7.083 | 7.023 | 8.975 | 2.931 | 3.770 | 1.111 | 770 | 368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Meldgaard Henriksen | Audit | 0 companies |