| Revenue | DKK -162K | +99% |
| EBITDA | DKK -596K | +12% |
| Net profit | DKK -460K | -107% |
| Total assets | DKK 35,4M | -5% |
| Equity | DKK 35,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 457 | 516 | 465 | 511 | 57 | 221 | 258 | 251 | 82 | 42 | -105 | -82 | -162 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -223 | -470 | -484 | -654 | -581 | -655 | -590 | -595 | -434 |
| EBITDA | 135 | -3 | 320 | 98 | 147 | -167 | -250 | -225 | -403 | -500 | -612 | -695 | -677 | -596 |
| Depreciation & amort. | -82 | -82 | -140 | -249 | -56 | -60 | -71 | -71 | -71 | -123 | -0 | -0 | -0 | -0 |
| EBIT | 53 | -85 | 180 | -151 | 91 | -226 | -321 | -297 | -474 | -623 | -612 | -695 | -677 | -596 |
| Net financials | 1.043 | 1.645 | 2.528 | 3.742 | 891 | -969 | -1.668 | -422 | 273 | 4.481 | -1.025 | 1.819 | 7.293 | 129 |
| Profit before tax | 1.096 | 1.559 | 2.708 | 3.592 | 982 | -1.195 | -776 | -77 | 241 | 3.858 | -1.638 | 1.124 | 6.616 | -467 |
| Tax | 114 | 23 | 129 | 236 | -28 | 322 | -184 | -40 | -29 | 422 | -436 | 147 | 381 | -8 |
| Net profit | 982 | 1.536 | 2.578 | 3.355 | 1.009 | -1.516 | -592 | -38 | 270 | 3.436 | -1.201 | 977 | 6.235 | -460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.381 | 24.365 | 26.015 | 28.360 | 28.652 | 27.184 | 26.307 | 26.148 | 31.598 | 35.290 | 28.808 | 29.671 | 37.031 | 35.354 |
| Equity | 17.260 | 18.396 | 20.775 | 23.930 | 24.840 | 23.222 | 22.526 | 22.383 | 26.765 | 30.091 | 28.776 | 29.639 | 35.756 | 35.174 |
| Long-term debt | 4.815 | 4.791 | 4.759 | 3.634 | 3.602 | 3.735 | 3.539 | 3.508 | 3.472 | 3.611 | 0 | 0 | 1.194 | 0 |
| Short-term debt | 306 | 1.178 | 481 | 796 | 210 | 227 | 241 | 258 | 311 | 397 | 31 | 32 | 81 | 180 |
| Total debt | 5.121 | 5.969 | 5.240 | 4.430 | 3.812 | 3.963 | 3.780 | 3.765 | 3.783 | 4.008 | 31 | 32 | 1.275 | 180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Søren Stampe | Audit | 0 companies |